Flat M3 2 beds 2 baths

Dutton Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£35,418

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£97,884

↗ 26%After 5 Years

Return On Investment

110%

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	£29,148	£29,585	£30,325	£31,083	£32,015	£152,157
Total Expenses	£21,406	£21,529	£21,676	£21,827	£21,993	£108,430
Profit Before Tax	£7,742	£8,057	£8,649	£9,256	£10,023	£43,726
Profit After Tax	£6,271	£6,526	£7,006	£7,498	£8,118	£35,418
Change In Property Value	£11,400	£11,742	£22,173	£25,519	£27,050	£97,884
Net Return	£17,671	£18,268	£29,178	£33,017	£35,168	£133,302
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change