Flat
M3
1 bed
1 bath
701 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£28,032
↗ 29%After 5 Years
Change In Property Value
£78,565
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £17,280 | £17,380 | £17,501 | £17,624 | £17,759 | £87,544 |
| Profit Before Tax | £6,120 | £6,371 | £6,844 | £7,330 | £7,943 | £34,607 |
| Profit After Tax | £4,957 | £5,160 | £5,544 | £5,937 | £6,434 | £28,032 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £14,107 | £14,585 | £23,340 | £26,419 | £28,145 | £106,597 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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