Flat M3 2 beds 2 baths

12 Left Bank, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£19,496

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 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	£19,380	£19,671	£20,162	£20,667	£21,287	£101,166
Total Expenses	£15,245	£15,320	£15,413	£15,507	£15,612	£77,097
Profit Before Tax	£4,135	£4,350	£4,750	£5,160	£5,675	£24,069
Profit After Tax	£3,349	£3,524	£3,847	£4,179	£4,597	£19,496
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£11,899	£12,330	£20,477	£23,319	£24,884	£92,909
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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