Flat
M3
1 bed
1 bath
204 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£31,742
↗ 24%After 5 Years
Change In Property Value
£105,611
↗ 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 | £27,876 | £28,294 | £29,001 | £29,727 | £30,618 | £145,516 |
| Total Expenses | £21,054 | £21,142 | £21,256 | £21,372 | £21,504 | £106,329 |
| Profit Before Tax | £6,822 | £7,152 | £7,746 | £8,354 | £9,114 | £39,188 |
| Profit After Tax | £5,526 | £5,793 | £6,274 | £6,767 | £7,383 | £31,742 |
| Change In Property Value | £12,300 | £12,669 | £23,923 | £27,534 | £29,186 | £105,611 |
| Net Return | £17,826 | £18,462 | £30,197 | £34,301 | £36,568 | £137,354 |
| 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