Flat M3 2 beds 1 bath

Lower Byrom Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,618

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

117%

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	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£13,844	£13,918	£14,010	£14,104	£14,208	£70,085
Profit Before Tax	£5,404	£5,618	£6,015	£6,422	£6,933	£30,392
Profit After Tax	£4,378	£4,551	£4,872	£5,202	£5,616	£24,618
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£11,878	£12,276	£19,459	£21,990	£23,412	£89,015
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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