Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£16,457
↗ 28%After 5 Years
Change In Property Value
£48,929
↗ 26%After 5 Years
Return On Investment
113%
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 | £14,568 | £14,787 | £15,156 | £15,535 | £16,001 | £76,047 |
| Total Expenses | £10,993 | £11,061 | £11,141 | £11,223 | £11,312 | £55,729 |
| Profit Before Tax | £3,575 | £3,726 | £4,015 | £4,312 | £4,689 | £20,318 |
| Profit After Tax | £2,896 | £3,018 | £3,252 | £3,493 | £3,798 | £16,457 |
| Change In Property Value | £5,699 | £5,869 | £11,083 | £12,756 | £13,521 | £48,929 |
| Net Return | £8,594 | £8,887 | £14,336 | £16,249 | £17,320 | £65,386 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change