Flat M3 2 beds 2 baths

Chapel Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£19,971

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,716	£20,012	£20,512	£21,025	£21,656	£102,920
Total Expenses	£15,477	£15,553	£15,646	£15,741	£15,847	£78,264
Profit Before Tax	£4,239	£4,459	£4,866	£5,284	£5,809	£24,656
Profit After Tax	£3,433	£3,612	£3,942	£4,280	£4,705	£19,971
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,133	£12,573	£20,863	£23,755	£25,349	£94,672
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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