Flat M3 2 beds 1 bath

Water Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£16,678

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£11,001	£11,069	£11,149	£11,231	£11,320	£55,771
Profit Before Tax	£3,627	£3,778	£4,070	£4,368	£4,747	£20,590
Profit After Tax	£2,938	£3,061	£3,296	£3,538	£3,845	£16,678
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,638	£8,932	£14,383	£16,298	£17,370	£65,619
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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