Flat
M3
2 beds
2 baths
Vie Building, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£12,615
↗ 19%After 5 Years
Change In Property Value
£55,382
↗ 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 | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £11,992 | £12,060 | £12,140 | £12,222 | £12,311 | £60,724 |
| Profit Before Tax | £2,624 | £2,776 | £3,066 | £3,365 | £3,743 | £15,574 |
| Profit After Tax | £2,126 | £2,248 | £2,484 | £2,725 | £3,032 | £12,615 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £8,576 | £8,892 | £15,029 | £17,164 | £18,336 | £67,996 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change