Flat
M3
2 beds
1 bath
St. John Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£34,428
↗ 29%After 5 Years
Change In Property Value
£95,308
↗ 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 | £28,380 | £28,806 | £29,526 | £30,264 | £31,172 | £148,147 |
| Total Expenses | £20,856 | £20,975 | £21,119 | £21,266 | £21,428 | £105,643 |
| Profit Before Tax | £7,524 | £7,831 | £8,407 | £8,998 | £9,744 | £42,504 |
| Profit After Tax | £6,095 | £6,343 | £6,810 | £7,288 | £7,893 | £34,428 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,308 |
| Net Return | £17,195 | £17,776 | £28,399 | £32,136 | £34,231 | £129,736 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change