Flat
M3
2 beds
2 baths
Century Buildings, 14 St. Marys Parsonage, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£26,853
↗ 23%After 5 Years
Change In Property Value
£92,732
↗ 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 | £24,480 | £24,847 | £25,468 | £26,105 | £26,888 | £127,789 |
| Total Expenses | £18,731 | £18,814 | £18,919 | £19,026 | £19,147 | £94,637 |
| Profit Before Tax | £5,749 | £6,033 | £6,550 | £7,079 | £7,741 | £33,152 |
| Profit After Tax | £4,657 | £4,887 | £5,305 | £5,734 | £6,270 | £26,853 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £15,457 | £16,011 | £26,311 | £29,910 | £31,896 | £119,585 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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