Flat M3 1 bed 1 bath

Manchester Investment Flat, Manchester M3

North West, England · M3

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£22,588

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

114%

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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£14,251	£14,336	£14,436	£14,539	£14,652	£72,215
Profit Before Tax	£4,925	£5,128	£5,514	£5,910	£6,410	£27,887
Profit After Tax	£3,989	£4,154	£4,466	£4,787	£5,192	£22,588
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,487	£11,877	£19,051	£21,572	£22,985	£86,972
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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