Flat
M3
2 beds
2 baths
Beetham Tower, Deansgate M3
North West, England · M3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£23,570
↗ 30%After 5 Years
Change In Property Value
£66,973
↗ 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 | £19,944 | £20,243 | £20,749 | £21,268 | £21,906 | £104,110 |
| Total Expenses | £14,804 | £14,891 | £14,995 | £15,102 | £15,219 | £75,011 |
| Profit Before Tax | £5,140 | £5,352 | £5,754 | £6,166 | £6,687 | £29,099 |
| Profit After Tax | £4,163 | £4,335 | £4,661 | £4,994 | £5,417 | £23,570 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £11,963 | £12,369 | £19,832 | £22,455 | £23,924 | £90,543 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change