Flat M3 2 beds 2 baths

Leftbank, Spinningfields, Manchester M3

North West, England · M3

Initial Investment

First Year

£90,875First Year

Profit From Rental Income

After 5 Years

£20,255

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£75,345

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,896	£20,194	£20,699	£21,217	£21,853	£103,860
Total Expenses	£15,595	£15,670	£15,764	£15,859	£15,966	£78,854
Profit Before Tax	£4,301	£4,524	£4,935	£5,357	£5,888	£25,006
Profit After Tax	£3,484	£3,664	£3,998	£4,339	£4,769	£20,255
Change In Property Value	£8,775	£9,038	£17,067	£19,643	£20,821	£75,345
Net Return	£12,259	£12,703	£21,065	£23,982	£25,590	£95,599
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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