Flat M3 3 beds 2 baths

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£25,733

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£89,770

↗ 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	£23,700	£24,055	£24,657	£25,273	£26,032	£123,717
Total Expenses	£18,197	£18,278	£18,381	£18,487	£18,605	£91,949
Profit Before Tax	£5,503	£5,777	£6,276	£6,786	£7,426	£31,769
Profit After Tax	£4,458	£4,680	£5,083	£5,497	£6,015	£25,733
Change In Property Value	£10,455	£10,769	£20,335	£23,404	£24,808	£89,770
Net Return	£14,913	£15,448	£25,418	£28,901	£30,823	£115,502
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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