Flat M3 2 beds 2 baths

Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£4,055

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

89%

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	£19,944	£20,243	£20,749	£21,268	£21,906	£104,110
Total Expenses	£19,418	£19,611	£19,815	£20,022	£20,238	£99,104
Profit Before Tax	£526	£632	£935	£1,246	£1,668	£5,006
Profit After Tax	£426	£512	£757	£1,009	£1,351	£4,055
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£8,226	£8,546	£15,928	£18,469	£19,859	£71,028
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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