Flat
M3
2 beds
2 baths
Liverpool Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£45,505
↗ 25%After 5 Years
Change In Property Value
£141,674
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,404 | £37,965 | £38,914 | £39,887 | £41,084 | £195,254 |
| Total Expenses | £27,562 | £27,664 | £27,802 | £27,943 | £28,105 | £139,075 |
| Profit Before Tax | £9,842 | £10,301 | £11,113 | £11,944 | £12,979 | £56,179 |
| Profit After Tax | £7,972 | £8,344 | £9,001 | £9,675 | £10,513 | £45,505 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £24,472 | £25,339 | £41,093 | £46,610 | £49,664 | £187,179 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change