Flat M3 2 beds 2 baths

Obsidian, Trinity Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£145,300First Year

Profit From Rental Income

After 5 Years

£35,500

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£115,400

↗ 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	£30,468	£30,925	£31,698	£32,491	£33,465	£159,047
Total Expenses	£22,821	£22,913	£23,033	£23,156	£23,296	£115,220
Profit Before Tax	£7,647	£8,012	£8,665	£9,334	£10,169	£43,827
Profit After Tax	£6,194	£6,490	£7,019	£7,561	£8,237	£35,500
Change In Property Value	£13,440	£13,843	£26,141	£30,085	£31,891	£115,400
Net Return	£19,634	£20,333	£33,159	£37,646	£40,127	£150,900
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