Flat M3 3 beds 2 baths

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£32,325

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£89,770

↗ 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	£26,736	£27,137	£27,815	£28,511	£29,366	£139,566
Total Expenses	£19,673	£19,786	£19,922	£20,062	£20,215	£99,659
Profit Before Tax	£7,063	£7,351	£7,893	£8,449	£9,151	£39,907
Profit After Tax	£5,721	£5,954	£6,393	£6,844	£7,413	£32,325
Change In Property Value	£10,455	£10,769	£20,335	£23,404	£24,808	£89,770
Net Return	£16,176	£16,723	£26,728	£30,247	£32,220	£122,094
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	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