Flat
M3
2 beds
1 bath
Lower Byrom Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£22,644
↗ 32%After 5 Years
Change In Property Value
£60,533
↗ 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 | £18,096 | £18,367 | £18,827 | £19,297 | £19,876 | £94,464 |
| Total Expenses | £13,133 | £13,206 | £13,295 | £13,386 | £13,487 | £66,508 |
| Profit Before Tax | £4,963 | £5,161 | £5,531 | £5,911 | £6,389 | £27,956 |
| Profit After Tax | £4,020 | £4,180 | £4,480 | £4,788 | £5,175 | £22,644 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £11,070 | £11,442 | £18,193 | £20,569 | £21,904 | £83,178 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 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