Flat
M3
3 beds
3 baths
Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£123,961
↗ 26%After 5 Years
Change In Property Value
£347,745
↗ 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 | £91,800 | £93,177 | £95,506 | £97,894 | £100,831 | £479,208 |
| Total Expenses | £64,741 | £64,925 | £65,201 | £65,483 | £65,820 | £326,170 |
| Profit Before Tax | £27,059 | £28,252 | £30,306 | £32,411 | £35,011 | £153,038 |
| Profit After Tax | £21,918 | £22,884 | £24,548 | £26,253 | £28,359 | £123,961 |
| Change In Property Value | £40,500 | £41,715 | £78,772 | £90,659 | £96,099 | £347,745 |
| Net Return | £62,418 | £64,599 | £103,319 | £116,912 | £124,458 | £471,706 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change