Flat M3 2 beds 2 baths

Leftbank, Block 18, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£17,029

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,676	£17,941	£18,390	£18,849	£19,415	£92,271
Total Expenses	£14,083	£14,156	£14,243	£14,333	£14,432	£71,248
Profit Before Tax	£3,593	£3,786	£4,146	£4,516	£4,982	£21,023
Profit After Tax	£2,910	£3,066	£3,358	£3,658	£4,036	£17,029
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£10,710	£11,100	£18,529	£21,118	£22,544	£84,002
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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