Flat
M3
1 bed
1 bath
Manchester M3
North West, England · M3
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£30,957
↗ 29%After 5 Years
Change In Property Value
£86,292
↗ 26%After 5 Years
Return On Investment
111%
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 | £25,692 | £26,077 | £26,729 | £27,398 | £28,219 | £134,116 |
| Total Expenses | £18,930 | £19,039 | £19,171 | £19,305 | £19,452 | £95,898 |
| Profit Before Tax | £6,762 | £7,038 | £7,559 | £8,093 | £8,767 | £38,218 |
| Profit After Tax | £5,477 | £5,701 | £6,123 | £6,555 | £7,101 | £30,957 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £15,527 | £16,052 | £25,670 | £29,052 | £30,948 | £117,249 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change