Flat M3 2 beds 2 baths

Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£27,497

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

112%

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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£17,002	£17,101	£17,219	£17,341	£17,474	£86,137
Profit Before Tax	£6,002	£6,248	£6,713	£7,190	£7,793	£33,947
Profit After Tax	£4,862	£5,061	£5,438	£5,824	£6,312	£27,497
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£13,860	£14,330	£22,940	£25,967	£27,664	£104,761
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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