Flat M3 1 bed 1 bath

Bankside, Manchester M3

North West, England · M3

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£32,193

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 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	£23,772	£24,129	£24,732	£25,350	£26,111	£124,093
Total Expenses	£16,676	£16,758	£16,861	£16,967	£17,086	£84,349
Profit Before Tax	£7,096	£7,370	£7,870	£8,383	£9,025	£39,744
Profit After Tax	£5,747	£5,970	£6,375	£6,790	£7,310	£32,193
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£15,047	£15,549	£24,463	£27,608	£29,377	£112,045
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	30%	116%

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