Flat
M3
2 beds
2 baths
St. Marys Parsonage, Manchester M3
North West, England · M3
View property listing
Initial Investment
£100,150First YearProfit From Rental Income
£22,846
↗ 23%After 5 Years
Change In Property Value
£82,171
↗ 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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £16,826 | £16,904 | £17,002 | £17,103 | £17,215 | £85,051 |
| Profit Before Tax | £4,870 | £5,117 | £5,569 | £6,033 | £6,616 | £28,206 |
| Profit After Tax | £3,945 | £4,145 | £4,511 | £4,887 | £5,359 | £22,846 |
| Change In Property Value | £9,570 | £9,857 | £18,613 | £21,422 | £22,708 | £82,171 |
| Net Return | £13,515 | £14,002 | £23,125 | £26,310 | £28,066 | £105,017 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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