Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,250
↗ 15%After 5 Years
Change In Property Value
£41,214
↗ 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 | £10,884 | £11,047 | £11,323 | £11,607 | £11,955 | £56,816 |
| Total Expenses | £9,436 | £9,499 | £9,569 | £9,641 | £9,719 | £47,865 |
| Profit Before Tax | £1,448 | £1,549 | £1,754 | £1,965 | £2,236 | £8,951 |
| Profit After Tax | £1,173 | £1,254 | £1,421 | £1,592 | £1,811 | £7,250 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £5,973 | £6,198 | £10,757 | £12,336 | £13,200 | £48,465 |
| 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