Flat M3 2 beds 2 baths

301 Deansgate, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£72,464

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£212,511

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,100	£56,941	£58,365	£59,824	£61,619	£292,850
Total Expenses	£40,342	£40,472	£40,657	£40,847	£41,069	£203,388
Profit Before Tax	£15,758	£16,469	£17,708	£18,977	£20,550	£89,462
Profit After Tax	£12,764	£13,340	£14,343	£15,371	£16,645	£72,464
Change In Property Value	£24,750	£25,493	£48,138	£55,403	£58,727	£212,511
Net Return	£37,514	£38,833	£62,482	£70,774	£75,372	£284,975
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	26%	27%	103%

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