Flat M3 1 bed 1 bath

Goods Yard Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£29,474

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 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	£24,540	£24,908	£25,531	£26,169	£26,954	£128,102
Total Expenses	£18,104	£18,209	£18,334	£18,463	£18,605	£91,715
Profit Before Tax	£6,436	£6,699	£7,196	£7,706	£8,350	£36,387
Profit After Tax	£5,213	£5,426	£5,829	£6,242	£6,763	£29,474
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£14,813	£15,314	£24,501	£27,731	£29,542	£111,902
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	28%	29%	111%

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