Flat M3 1 bed 1 bath

Leftbank, Spinningfields, Manchester M3

North West, England · M3

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£4,824

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

92%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£12,443	£12,509	£12,586	£12,664	£12,749	£62,950
Profit Before Tax	£757	£889	£1,147	£1,413	£1,750	£5,956
Profit After Tax	£613	£720	£929	£1,144	£1,417	£4,824
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£7,511	£7,825	£14,347	£16,586	£17,786	£64,057
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	92%

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