Flat M3 2 beds 2 baths

Fifty Five, 55 Queen Street, Manchester City Centre M3

North West, England · M3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£31,242

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

116%

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	£23,100	£23,446	£24,033	£24,633	£25,372	£120,585
Total Expenses	£16,213	£16,293	£16,395	£16,499	£16,615	£82,014
Profit Before Tax	£6,888	£7,153	£7,638	£8,135	£8,757	£38,571
Profit After Tax	£5,579	£5,794	£6,187	£6,589	£7,093	£31,242
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£14,579	£15,064	£23,692	£26,736	£28,449	£108,519
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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