Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£145,009First Year

Profit From Rental Income

After 5 Years

£35,405

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£115,186

↗ 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	£30,408	£30,864	£31,636	£32,427	£33,399	£158,734
Total Expenses	£22,782	£22,874	£22,994	£23,117	£23,257	£115,024
Profit Before Tax	£7,626	£7,990	£8,642	£9,310	£10,143	£43,710
Profit After Tax	£6,177	£6,472	£7,000	£7,541	£8,215	£35,405
Change In Property Value	£13,415	£13,818	£26,092	£30,030	£31,831	£115,186
Net Return	£19,592	£20,290	£33,092	£37,571	£40,047	£150,591
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change