Flat M3 2 beds 2 baths

12 Left Bank, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£26,048

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 26%After 5 Years

Return On Investment

113%

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	£21,864	£22,192	£22,747	£23,315	£24,015	£114,133
Total Expenses	£16,180	£16,274	£16,388	£16,503	£16,631	£81,976
Profit Before Tax	£5,684	£5,918	£6,359	£6,812	£7,384	£32,158
Profit After Tax	£4,604	£4,793	£5,151	£5,518	£5,981	£26,048
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£13,154	£13,600	£21,781	£24,657	£26,269	£99,460
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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