Flat M3 2 beds 2 baths

St. Marys Parsonage, Manchester M3

North West, England · M3

Initial Investment

First Year

£100,150First Year

Profit From Rental Income

After 5 Years

£33,395

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£82,171

↗ 26%After 5 Years

Return On Investment

115%

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	£24,468	£24,835	£25,456	£26,092	£26,875	£127,726
Total Expenses	£17,103	£17,186	£17,291	£17,398	£17,519	£86,498
Profit Before Tax	£7,365	£7,649	£8,165	£8,694	£9,356	£41,229
Profit After Tax	£5,966	£6,196	£6,614	£7,042	£7,578	£33,395
Change In Property Value	£9,570	£9,857	£18,613	£21,422	£22,708	£82,171
Net Return	£15,536	£16,053	£25,227	£28,465	£30,286	£115,566
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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