Flat
M3
2 beds
2 baths
N0. 1 Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£29,269
↗ 33%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £15,502 | £15,581 | £15,680 | £15,781 | £15,894 | £78,437 |
| Profit Before Tax | £6,446 | £6,696 | £7,154 | £7,624 | £8,214 | £36,134 |
| Profit After Tax | £5,221 | £5,424 | £5,795 | £6,176 | £6,653 | £29,269 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £13,771 | £14,230 | £22,425 | £25,315 | £26,941 | £102,682 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change