Flat
M3
1 bed
1 bath
Luxury Apartments, St John's, Manchester M3
North West, England · M3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£29,474
↗ 29%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change