Flat
M3
2 beds
2 baths
Leftbank, Manchester M3
North West, England · M3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£39,841
↗ 34%After 5 Years
Change In Property Value
£94,020
↗ 26%After 5 Years
Return On Investment
115%
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 | £28,104 | £28,526 | £29,239 | £29,970 | £30,869 | £146,707 |
| Total Expenses | £19,292 | £19,380 | £19,494 | £19,611 | £19,744 | £97,521 |
| Profit Before Tax | £8,812 | £9,146 | £9,744 | £10,358 | £11,125 | £49,186 |
| Profit After Tax | £7,138 | £7,408 | £7,893 | £8,390 | £9,011 | £39,841 |
| Change In Property Value | £10,950 | £11,279 | £21,298 | £24,512 | £25,982 | £94,020 |
| Net Return | £18,088 | £18,686 | £29,191 | £32,902 | £34,994 | £133,860 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change