Flat
M3
2 beds
2 baths
Uptown, Springfield Lane, City Centre, Manchester M3
North West, England · M3
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£44,219
↗ 35%After 5 Years
Change In Property Value
£102,520
↗ 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 | £30,648 | £31,108 | £31,885 | £32,683 | £33,663 | £159,987 |
| Total Expenses | £20,855 | £20,947 | £21,068 | £21,192 | £21,332 | £105,395 |
| Profit Before Tax | £9,793 | £10,160 | £10,817 | £11,491 | £12,331 | £54,592 |
| Profit After Tax | £7,932 | £8,230 | £8,762 | £9,308 | £9,988 | £44,219 |
| Change In Property Value | £11,940 | £12,298 | £23,223 | £26,728 | £28,331 | £102,520 |
| Net Return | £19,872 | £20,528 | £31,985 | £36,035 | £38,319 | £146,739 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change