Flat
M3
2 beds
1 bath
St. John Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£27,849
↗ 24%After 5 Years
Change In Property Value
£95,308
↗ 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 | £25,164 | £25,541 | £26,180 | £26,834 | £27,640 | £131,359 |
| Total Expenses | £19,196 | £19,280 | £19,387 | £19,496 | £19,619 | £96,978 |
| Profit Before Tax | £5,968 | £6,262 | £6,793 | £7,338 | £8,020 | £34,382 |
| Profit After Tax | £4,834 | £5,072 | £5,503 | £5,944 | £6,496 | £27,849 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,308 |
| Net Return | £15,934 | £16,505 | £27,092 | £30,791 | £32,835 | £123,157 |
| 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