Flat
M3
1 bed
1 bath
New Development Launch, Manchester M3
North West, England · M3
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£13,022
↗ 20%After 5 Years
Change In Property Value
£56,412
↗ 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 | £14,892 | £15,115 | £15,493 | £15,881 | £16,357 | £77,738 |
| Total Expenses | £12,178 | £12,246 | £12,327 | £12,410 | £12,500 | £61,661 |
| Profit Before Tax | £2,714 | £2,869 | £3,166 | £3,471 | £3,857 | £16,077 |
| Profit After Tax | £2,198 | £2,324 | £2,565 | £2,811 | £3,124 | £13,022 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £8,768 | £9,091 | £15,343 | £17,518 | £18,714 | £69,434 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| 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