Flat
M3
2 beds
2 baths
Leftbank, Manchester M3
North West, England · M3
View property listing
Initial Investment
£100,499First YearProfit From Rental Income
£22,800
↗ 23%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
105%
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 | £24,540 | £24,908 | £25,531 | £26,169 | £26,954 | £128,102 |
| Total Expenses | £19,682 | £19,823 | £19,983 | £20,146 | £20,321 | £99,955 |
| Profit Before Tax | £4,858 | £5,085 | £5,548 | £6,023 | £6,633 | £28,148 |
| Profit After Tax | £3,935 | £4,119 | £4,494 | £4,879 | £5,373 | £22,800 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £13,535 | £14,007 | £23,166 | £26,368 | £28,152 | £105,228 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change