Flat
M3
1 bed
1 bath
Deansgate Quay, 86 Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,902
↗ 21%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
105%
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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £9,809 | £9,883 | £9,967 | £10,052 | £10,143 | £49,853 |
| Profit Before Tax | £2,083 | £2,187 | £2,405 | £2,630 | £2,919 | £12,224 |
| Profit After Tax | £1,687 | £1,771 | £1,948 | £2,130 | £2,365 | £9,902 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £6,337 | £6,561 | £10,993 | £12,539 | £13,398 | £49,828 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change