Flat
M3
1 bed
1 bath
Great Northern Tower, Watson Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£6,254
↗ 14%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £8,971 | £9,033 | £9,101 | £9,172 | £9,247 | £45,524 |
| Profit Before Tax | £1,229 | £1,320 | £1,510 | £1,705 | £1,956 | £7,721 |
| Profit After Tax | £995 | £1,070 | £1,223 | £1,381 | £1,585 | £6,254 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,495 | £5,705 | £9,976 | £11,455 | £12,262 | £44,893 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change