Flat M6 3 beds 2 baths

Gerrard Street, Manchester M6

North West, England · M6

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,920

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

108%

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	£19,332	£19,622	£20,113	£20,615	£21,234	£100,916
Total Expenses	£14,844	£14,919	£15,011	£15,105	£15,209	£75,088
Profit Before Tax	£4,488	£4,703	£5,102	£5,510	£6,024	£25,828
Profit After Tax	£3,635	£3,810	£4,132	£4,463	£4,880	£20,920
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£11,885	£12,307	£20,178	£22,931	£24,455	£91,757
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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