Flat M3 2 beds 1 bath

Stanley St, Manchester M3

North West, England · M3

Initial Investment

First Year

£115,200First Year

Profit From Rental Income

After 5 Years

£27,034

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£93,247

↗ 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	£24,612	£24,981	£25,606	£26,246	£27,033	£128,478
Total Expenses	£18,824	£18,906	£19,012	£19,120	£19,241	£95,103
Profit Before Tax	£5,788	£6,075	£6,594	£7,126	£7,792	£33,375
Profit After Tax	£4,689	£4,921	£5,341	£5,772	£6,312	£27,034
Change In Property Value	£10,860	£11,186	£21,123	£24,310	£25,769	£93,247
Net Return	£15,549	£16,106	£26,464	£30,082	£32,080	£120,281
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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