Flat
M3
2 beds
2 baths
Vie Building, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£20,013
↗ 31%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,560 | £16,808 | £17,229 | £17,659 | £18,189 | £86,445 |
| Total Expenses | £12,186 | £12,257 | £12,342 | £12,429 | £12,525 | £61,738 |
| Profit Before Tax | £4,374 | £4,551 | £4,887 | £5,230 | £5,665 | £24,707 |
| Profit After Tax | £3,543 | £3,687 | £3,958 | £4,237 | £4,588 | £20,013 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £9,993 | £10,330 | £16,503 | £18,675 | £19,893 | £75,394 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change