Flat
M3
3 beds
3 baths
One Victoria, Great Ducie Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£143,991First YearProfit From Rental Income
£35,096
↗ 24%After 5 Years
Change In Property Value
£114,436
↗ 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 | £30,204 | £30,657 | £31,423 | £32,209 | £33,175 | £157,669 |
| Total Expenses | £22,646 | £22,738 | £22,857 | £22,980 | £23,119 | £114,340 |
| Profit Before Tax | £7,558 | £7,919 | £8,566 | £9,229 | £10,056 | £43,329 |
| Profit After Tax | £6,122 | £6,415 | £6,939 | £7,476 | £8,146 | £35,096 |
| Change In Property Value | £13,328 | £13,728 | £25,922 | £29,834 | £31,624 | £114,436 |
| Net Return | £19,449 | £20,142 | £32,861 | £37,310 | £39,770 | £149,533 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change