Flat
M3
1 bed
1 bath
Leftbank, Manchester M3
North West, England · M3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£16,449
↗ 28%After 5 Years
Change In Property Value
£48,942
↗ 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 | £14,568 | £14,787 | £15,156 | £15,535 | £16,001 | £76,047 |
| Total Expenses | £10,995 | £11,063 | £11,143 | £11,225 | £11,314 | £55,739 |
| Profit Before Tax | £3,573 | £3,724 | £4,013 | £4,310 | £4,687 | £20,308 |
| Profit After Tax | £2,894 | £3,016 | £3,251 | £3,492 | £3,797 | £16,449 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £8,594 | £8,887 | £14,337 | £16,251 | £17,322 | £65,391 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change