Flat M3 1 bed 1 bath

Leftbank, Manchester M3

North West, England · M3

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£8,133

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,532

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£9,855	£9,918	£9,990	£10,064	£10,143	£49,970
Profit Before Tax	£1,641	£1,751	£1,970	£2,195	£2,484	£10,041
Profit After Tax	£1,329	£1,418	£1,596	£1,778	£2,012	£8,133
Change In Property Value	£5,070	£5,222	£9,861	£11,349	£12,030	£43,532
Net Return	£6,399	£6,640	£11,457	£13,127	£14,042	£51,666
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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