Flat M3 3 beds 0 baths

Chapel Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£133,050First Year

Profit From Rental Income

After 5 Years

£38,681

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£106,384

↗ 26%After 5 Years

Return On Investment

109%

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	£31,680	£32,155	£32,959	£33,783	£34,797	£165,374
Total Expenses	£23,222	£23,354	£23,513	£23,676	£23,855	£117,619
Profit Before Tax	£8,458	£8,802	£9,446	£10,107	£10,941	£47,755
Profit After Tax	£6,851	£7,129	£7,651	£8,187	£8,862	£38,681
Change In Property Value	£12,390	£12,762	£24,098	£27,735	£29,399	£106,384
Net Return	£19,241	£19,891	£31,750	£35,922	£38,262	£145,065
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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