Flat
M3
2 beds
1 bath
Stanley St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£115,200First YearProfit From Rental Income
£33,643
↗ 29%After 5 Years
Change In Property Value
£93,247
↗ 26%After 5 Years
Return On Investment
110%
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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £20,416 | £20,533 | £20,674 | £20,818 | £20,977 | £103,418 |
| Profit Before Tax | £7,352 | £7,651 | £8,215 | £8,793 | £9,523 | £41,534 |
| Profit After Tax | £5,955 | £6,198 | £6,654 | £7,123 | £7,714 | £33,643 |
| Change In Property Value | £10,860 | £11,186 | £21,123 | £24,310 | £25,769 | £93,247 |
| Net Return | £16,815 | £17,383 | £27,777 | £31,433 | £33,482 | £126,890 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change