Flat M3 1 bed 1 bath

The Edge, Clowes Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£9,585

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

101%

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	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£12,618	£12,723	£12,838	£12,955	£13,079	£64,214
Profit Before Tax	£1,950	£2,063	£2,318	£2,580	£2,922	£11,833
Profit After Tax	£1,579	£1,671	£1,878	£2,090	£2,367	£9,585
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,279	£7,542	£12,964	£14,849	£15,892	£58,527
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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