Flat M3 2 beds 2 baths

Stanley St, Manchester M3

North West, England · M3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£39,880

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

109%

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	£32,604	£33,093	£33,920	£34,768	£35,811	£170,197
Total Expenses	£23,882	£24,018	£24,181	£24,348	£24,533	£120,962
Profit Before Tax	£8,722	£9,075	£9,739	£10,420	£11,279	£49,235
Profit After Tax	£7,065	£7,351	£7,889	£8,440	£9,136	£39,880
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£19,815	£20,484	£32,687	£36,981	£39,389	£149,355
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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