Flat M3 2 beds 2 baths

Leftbank, Manchester M3

North West, England · M3

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£27,328

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 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	£24,816	£25,188	£25,818	£26,463	£27,257	£129,543
Total Expenses	£18,963	£19,046	£19,152	£19,261	£19,383	£95,804
Profit Before Tax	£5,853	£6,142	£6,666	£7,203	£7,875	£33,738
Profit After Tax	£4,741	£4,975	£5,399	£5,834	£6,379	£27,328
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£15,691	£16,254	£26,697	£30,346	£32,361	£121,348
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	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