Flat
M3
2 beds
2 baths
Novella, Manchester M3
North West, England · M3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£20,976
↗ 22%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £15,941 | £16,017 | £16,112 | £16,209 | £16,317 | £80,595 |
| Profit Before Tax | £4,459 | £4,689 | £5,112 | £5,545 | £6,090 | £25,896 |
| Profit After Tax | £3,612 | £3,798 | £4,141 | £4,492 | £4,933 | £20,976 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £12,611 | £13,066 | £21,642 | £24,635 | £26,285 | £98,239 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change