Flat
M3
2 beds
2 baths
5Al, Blackfriars Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£37,194
↗ 29%After 5 Years
Change In Property Value
£102,520
↗ 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 | £30,528 | £30,986 | £31,761 | £32,555 | £33,531 | £159,360 |
| Total Expenses | £22,396 | £22,524 | £22,678 | £22,835 | £23,009 | £113,442 |
| Profit Before Tax | £8,132 | £8,462 | £9,083 | £9,719 | £10,523 | £45,918 |
| Profit After Tax | £6,587 | £6,854 | £7,357 | £7,873 | £8,523 | £37,194 |
| Change In Property Value | £11,940 | £12,298 | £23,223 | £26,728 | £28,331 | £102,520 |
| Net Return | £18,527 | £19,152 | £30,580 | £34,600 | £36,855 | £139,714 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change