Flat
M3
2 beds
2 baths
Water Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,704
↗ 27%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £10,291 | £10,357 | £10,434 | £10,513 | £10,599 | £52,194 |
| Profit Before Tax | £3,185 | £3,321 | £3,586 | £3,858 | £4,203 | £18,153 |
| Profit After Tax | £2,580 | £2,690 | £2,905 | £3,125 | £3,404 | £14,704 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,830 | £8,098 | £13,116 | £14,877 | £15,862 | £59,782 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change