Flat M3 3 beds 0 baths

Chapel Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£133,050First Year

Profit From Rental Income

After 5 Years

£32,036

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£106,384

↗ 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	£28,080	£28,501	£29,214	£29,944	£30,842	£146,581
Total Expenses	£21,194	£21,282	£21,396	£21,513	£21,645	£107,030
Profit Before Tax	£6,886	£7,219	£7,818	£8,431	£9,197	£39,551
Profit After Tax	£5,578	£5,848	£6,332	£6,829	£7,449	£32,036
Change In Property Value	£12,390	£12,762	£24,098	£27,735	£29,399	£106,384
Net Return	£17,968	£18,609	£30,431	£34,564	£36,849	£138,421
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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