Flat
M3
1 bed
1 bath
Vie Building, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£6,729
↗ 14%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £9,203 | £9,265 | £9,335 | £9,406 | £9,482 | £46,691 |
| Profit Before Tax | £1,333 | £1,429 | £1,627 | £1,829 | £2,090 | £8,308 |
| Profit After Tax | £1,080 | £1,157 | £1,318 | £1,482 | £1,693 | £6,729 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £5,730 | £5,947 | £10,362 | £11,891 | £12,727 | £46,656 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change