Flat
M3
1 bed
1 bath
Watson Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£7,726
↗ 15%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £9,668 | £9,731 | £9,803 | £9,876 | £9,954 | £49,032 |
| Profit Before Tax | £1,552 | £1,657 | £1,870 | £2,089 | £2,370 | £9,538 |
| Profit After Tax | £1,257 | £1,342 | £1,515 | £1,692 | £1,919 | £7,726 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £6,207 | £6,441 | £11,143 | £12,773 | £13,665 | £50,228 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change