Flat
M3
1 bed
1 bath
701 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£21,443
↗ 23%After 5 Years
Change In Property Value
£78,565
↗ 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 | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £16,174 | £16,252 | £16,347 | £16,445 | £16,554 | £81,772 |
| Profit Before Tax | £4,562 | £4,795 | £5,226 | £5,668 | £6,222 | £26,473 |
| Profit After Tax | £3,695 | £3,884 | £4,233 | £4,591 | £5,040 | £21,443 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £12,845 | £13,309 | £22,030 | £25,073 | £26,751 | £100,007 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change