Flat M3 3 beds 1 bath

Great Ducie Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£151,765First Year

Profit From Rental Income

After 5 Years

£37,281

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£120,159

↗ 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	£31,716	£32,192	£32,997	£33,821	£34,836	£165,562
Total Expenses	£23,679	£23,773	£23,896	£24,022	£24,166	£119,536
Profit Before Tax	£8,037	£8,419	£9,101	£9,799	£10,670	£46,025
Profit After Tax	£6,510	£6,820	£7,371	£7,937	£8,642	£37,281
Change In Property Value	£13,994	£14,414	£27,219	£31,326	£33,206	£120,159
Net Return	£20,504	£21,234	£34,590	£39,263	£41,848	£157,439
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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