Flat M3 2 beds 2 baths

Blackfriars Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£45,998First Year

Profit From Rental Income

After 5 Years

£6,255

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,637

↗ 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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,971	£9,032	£9,101	£9,172	£9,247	£45,523
Profit Before Tax	£1,229	£1,321	£1,511	£1,706	£1,957	£7,722
Profit After Tax	£995	£1,070	£1,224	£1,381	£1,585	£6,255
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,677	£38,637
Net Return	£5,495	£5,705	£9,976	£11,454	£12,262	£44,892
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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