Flat
M3
3 beds
3 baths
One Victoria, Great Ducie Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£139,577First YearProfit From Rental Income
£33,880
↗ 24%After 5 Years
Change In Property Value
£111,188
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,352 | £29,792 | £30,537 | £31,301 | £32,240 | £153,221 |
| Total Expenses | £22,061 | £22,151 | £22,268 | £22,389 | £22,525 | £111,394 |
| Profit Before Tax | £7,291 | £7,641 | £8,269 | £8,912 | £9,714 | £41,827 |
| Profit After Tax | £5,906 | £6,189 | £6,698 | £7,219 | £7,869 | £33,880 |
| Change In Property Value | £12,950 | £13,338 | £25,187 | £28,987 | £30,727 | £111,188 |
| Net Return | £18,855 | £19,527 | £31,884 | £36,206 | £38,595 | £145,068 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change