Flat
M3
1 bed
1 bath
Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£13,205
↗ 26%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,660 | £12,850 | £13,171 | £13,500 | £13,905 | £66,087 |
| Total Expenses | £9,812 | £9,877 | £9,952 | £10,029 | £10,112 | £49,784 |
| Profit Before Tax | £2,848 | £2,973 | £3,219 | £3,471 | £3,793 | £16,303 |
| Profit After Tax | £2,307 | £2,408 | £2,607 | £2,812 | £3,072 | £13,205 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £7,257 | £7,506 | £12,235 | £13,892 | £14,818 | £55,708 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change