Flat M3 2 beds 2 baths

Manchester Investment Flat, Manchester M3

North West, England · M3

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£19,980

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 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	£19,716	£20,012	£20,512	£21,025	£21,656	£102,920
Total Expenses	£15,475	£15,551	£15,644	£15,739	£15,845	£78,254
Profit Before Tax	£4,241	£4,461	£4,868	£5,286	£5,811	£24,666
Profit After Tax	£3,435	£3,613	£3,943	£4,281	£4,707	£19,980
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£12,133	£12,573	£20,862	£23,753	£25,347	£94,667
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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