Flat M3 2 beds 2 baths

No. 1 Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-5,076

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

77%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£17,415	£17,507	£17,610	£17,716	£17,829	£88,077
Profit Before Tax	£-1,515	£-1,368	£-1,068	£-760	£-365	£-5,076
Profit After Tax	£-1,515	£-1,368	£-1,068	£-760	£-365	£-5,076
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£8,235	£8,674	£17,896	£21,065	£22,770	£78,640
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	18%	21%	22%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change