Flat
M3
2 beds
2 baths
Stanley St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£33,213
↗ 24%After 5 Years
Change In Property Value
£109,475
↗ 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 | £28,896 | £29,329 | £30,063 | £30,814 | £31,739 | £150,841 |
| Total Expenses | £21,751 | £21,841 | £21,957 | £22,076 | £22,211 | £109,837 |
| Profit Before Tax | £7,145 | £7,489 | £8,106 | £8,738 | £9,527 | £41,004 |
| Profit After Tax | £5,787 | £6,066 | £6,566 | £7,078 | £7,717 | £33,213 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £18,537 | £19,198 | £31,364 | £35,619 | £37,971 | £142,689 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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