Flat
M3
2 beds
2 baths
Dutton Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£28,799
↗ 24%After 5 Years
Change In Property Value
£97,884
↗ 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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £19,660 | £19,745 | £19,853 | £19,964 | £20,090 | £99,313 |
| Profit Before Tax | £6,176 | £6,479 | £7,026 | £7,587 | £8,288 | £35,555 |
| Profit After Tax | £5,002 | £5,248 | £5,691 | £6,145 | £6,713 | £28,799 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £16,402 | £16,990 | £27,864 | £31,664 | £33,763 | £126,683 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 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