Flat
M3
1 bed
1 bath
20 Southern Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£10,017
↗ 21%After 5 Years
Change In Property Value
£39,926
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £9,290 | £9,353 | £9,425 | £9,498 | £9,577 | £47,142 |
| Profit Before Tax | £2,110 | £2,218 | £2,436 | £2,659 | £2,944 | £12,367 |
| Profit After Tax | £1,709 | £1,797 | £1,973 | £2,154 | £2,385 | £10,017 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £6,359 | £6,586 | £11,017 | £12,563 | £13,418 | £49,944 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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