Flat
M3
2 beds
2 baths
Uptown, Trinity Way, Springfield Lane, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£25,676
↗ 23%After 5 Years
Change In Property Value
£89,641
↗ 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 | £23,664 | £24,019 | £24,619 | £25,235 | £25,992 | £123,529 |
| Total Expenses | £18,173 | £18,255 | £18,358 | £18,463 | £18,582 | £91,831 |
| Profit Before Tax | £5,491 | £5,764 | £6,262 | £6,772 | £7,410 | £31,699 |
| Profit After Tax | £4,447 | £4,669 | £5,072 | £5,485 | £6,002 | £25,676 |
| Change In Property Value | £10,440 | £10,753 | £20,306 | £23,370 | £24,772 | £89,641 |
| Net Return | £14,887 | £15,422 | £25,378 | £28,855 | £30,775 | £115,317 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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