Flat
M3
2 beds
3 baths
Vie Building, 191 Water Street, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£41,156
↗ 34%After 5 Years
Change In Property Value
£96,596
↗ 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 | £28,872 | £29,305 | £30,038 | £30,789 | £31,712 | £150,716 |
| Total Expenses | £19,765 | £19,855 | £19,971 | £20,090 | £20,225 | £99,905 |
| Profit Before Tax | £9,107 | £9,450 | £10,067 | £10,699 | £11,487 | £50,810 |
| Profit After Tax | £7,376 | £7,655 | £8,154 | £8,666 | £9,305 | £41,156 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £18,626 | £19,242 | £30,035 | £33,849 | £35,999 | £137,752 |
| 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