Flat M3 2 beds 2 baths

Manchester M3

North West, England · M3

Initial Investment

First Year

£138,300First Year

Profit From Rental Income

After 5 Years

£33,508

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£110,248

↗ 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	£29,100	£29,536	£30,275	£31,032	£31,963	£151,906
Total Expenses	£21,891	£21,981	£22,097	£22,217	£22,353	£110,538
Profit Before Tax	£7,209	£7,556	£8,178	£8,815	£9,610	£41,368
Profit After Tax	£5,839	£6,120	£6,624	£7,140	£7,784	£33,508
Change In Property Value	£12,840	£13,225	£24,974	£28,742	£30,467	£110,248
Net Return	£18,679	£19,346	£31,597	£35,882	£38,251	£143,756
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