Flat M3 0 beds 1 bath

Greengate, Manchester M3

North West, England · M3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,427

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

99%

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	£8,436	£8,563	£8,777	£8,996	£9,266	£44,037
Total Expenses	£7,336	£7,397	£7,465	£7,533	£7,606	£37,337
Profit Before Tax	£1,100	£1,165	£1,312	£1,463	£1,660	£6,700
Profit After Tax	£891	£944	£1,063	£1,185	£1,345	£5,427
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,191	£4,343	£7,481	£8,572	£9,175	£33,762
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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