Flat M3 1 bed 1 bath

Porchfield Square, Manchester M3

North West, England · M3

Initial Investment

First Year

£65,650First Year

Profit From Rental Income

After 5 Years

£12,671

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£55,510

↗ 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	£14,652	£14,872	£15,244	£15,625	£16,093	£76,485
Total Expenses	£12,015	£12,083	£12,163	£12,245	£12,335	£60,842
Profit Before Tax	£2,637	£2,789	£3,080	£3,379	£3,759	£15,644
Profit After Tax	£2,136	£2,259	£2,495	£2,737	£3,044	£12,671
Change In Property Value	£6,465	£6,659	£12,574	£14,472	£15,340	£55,510
Net Return	£8,601	£8,918	£15,069	£17,209	£18,385	£68,182
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	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