Flat M3 1 bed 1 bath

Manchester Investment Flat, Manchester M3

North West, England · M3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£22,576

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£14,254	£14,339	£14,439	£14,542	£14,655	£72,230
Profit Before Tax	£4,922	£5,125	£5,511	£5,907	£6,407	£27,872
Profit After Tax	£3,987	£4,151	£4,464	£4,784	£5,190	£22,576
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,487	£11,876	£19,051	£21,573	£22,986	£86,973
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change