Flat M3 2 beds 2 baths

Bauhaus, 2 Little John Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£6,162

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

96%

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	£13,812	£14,019	£14,370	£14,729	£15,171	£72,101
Total Expenses	£12,655	£12,770	£12,894	£13,021	£13,153	£64,493
Profit Before Tax	£1,157	£1,249	£1,475	£1,708	£2,018	£7,607
Profit After Tax	£937	£1,011	£1,195	£1,384	£1,634	£6,162
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£6,337	£6,573	£11,698	£13,471	£14,447	£52,528
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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