Flat M3 1 bed 1 bath

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,847

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

106%

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	£12,276	£12,460	£12,772	£13,091	£13,484	£64,082
Total Expenses	£9,978	£10,051	£10,134	£10,219	£10,309	£50,691
Profit Before Tax	£2,298	£2,409	£2,638	£2,872	£3,175	£13,392
Profit After Tax	£1,862	£1,951	£2,136	£2,327	£2,571	£10,847
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,662	£6,895	£11,472	£13,071	£13,961	£52,062
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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