Flat
M3
1 bed
1 bath
204 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£38,393
↗ 29%After 5 Years
Change In Property Value
£105,611
↗ 26%After 5 Years
Return On Investment
109%
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 | £31,452 | £31,924 | £32,722 | £33,540 | £34,546 | £164,184 |
| Total Expenses | £23,057 | £23,188 | £23,346 | £23,508 | £23,686 | £116,785 |
| Profit Before Tax | £8,395 | £8,736 | £9,376 | £10,032 | £10,860 | £47,399 |
| Profit After Tax | £6,800 | £7,076 | £7,594 | £8,126 | £8,797 | £38,393 |
| Change In Property Value | £12,300 | £12,669 | £23,923 | £27,534 | £29,186 | £105,611 |
| Net Return | £19,100 | £19,745 | £31,518 | £35,660 | £37,982 | £144,004 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change