Flat
M3
2 beds
2 baths
Manchester M3
North West, England · M3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£46,666
↗ 34%After 5 Years
Change In Property Value
£108,187
↗ 26%After 5 Years
Return On Investment
114%
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 | £32,220 | £32,703 | £33,521 | £34,359 | £35,390 | £168,193 |
| Total Expenses | £21,886 | £21,980 | £22,105 | £22,232 | £22,378 | £110,580 |
| Profit Before Tax | £10,335 | £10,723 | £11,416 | £12,127 | £13,012 | £57,613 |
| Profit After Tax | £8,371 | £8,686 | £9,247 | £9,823 | £10,539 | £46,666 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £20,971 | £21,664 | £33,754 | £38,028 | £40,437 | £154,854 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change