Flat M3 2 beds 1 bath

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£8,722

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£10,134	£10,197	£10,271	£10,345	£10,426	£51,373
Profit Before Tax	£1,770	£1,885	£2,114	£2,349	£2,649	£10,768
Profit After Tax	£1,434	£1,527	£1,712	£1,903	£2,146	£8,722
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,684	£6,934	£11,924	£13,655	£14,603	£53,800
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	26%	27%	101%

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