Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£138,559First Year

Profit From Rental Income

After 5 Years

£33,617

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£110,439

↗ 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	£29,160	£29,597	£30,337	£31,096	£32,029	£152,219
Total Expenses	£21,926	£22,016	£22,133	£22,253	£22,389	£110,716
Profit Before Tax	£7,234	£7,581	£8,204	£8,843	£9,640	£41,503
Profit After Tax	£5,859	£6,141	£6,646	£7,163	£7,808	£33,617
Change In Property Value	£12,862	£13,248	£25,017	£28,792	£30,520	£110,439
Net Return	£18,722	£19,389	£31,662	£35,955	£38,328	£144,056
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change