Flat
M3
2 beds
1 bath
185 Water Street, Manchester, Lancashire M3
North West, England · M3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£9,306
↗ 15%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
100%
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 | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £13,469 | £13,584 | £13,708 | £13,836 | £13,970 | £68,567 |
| Profit Before Tax | £1,867 | £1,982 | £2,247 | £2,518 | £2,874 | £11,489 |
| Profit After Tax | £1,513 | £1,606 | £1,820 | £2,040 | £2,328 | £9,306 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £7,513 | £7,786 | £13,490 | £15,471 | £16,565 | £60,824 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change