Flat
M3
3 beds
1 bath
Great Ducie Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£151,765First YearProfit From Rental Income
£43,972
↗ 29%After 5 Years
Change In Property Value
£120,159
↗ 26%After 5 Years
Return On Investment
108%
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 | £35,784 | £36,321 | £37,229 | £38,159 | £39,304 | £186,797 |
| Total Expenses | £26,164 | £26,311 | £26,490 | £26,672 | £26,874 | £132,511 |
| Profit Before Tax | £9,620 | £10,009 | £10,739 | £11,487 | £12,431 | £54,287 |
| Profit After Tax | £7,792 | £8,108 | £8,699 | £9,305 | £10,069 | £43,972 |
| Change In Property Value | £13,994 | £14,414 | £27,219 | £31,326 | £33,206 | £120,159 |
| Net Return | £21,787 | £22,522 | £35,917 | £40,631 | £43,274 | £164,131 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change