Flat
M3
2 beds
2 baths
Great Northern Tower, 1 Watson Street, Deansgate, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,362
↗ 28%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £10,528 | £10,594 | £10,672 | £10,752 | £10,839 | £53,386 |
| Profit Before Tax | £3,333 | £3,474 | £3,747 | £4,028 | £4,384 | £18,965 |
| Profit After Tax | £2,699 | £2,814 | £3,035 | £3,262 | £3,551 | £15,362 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,099 | £8,376 | £13,538 | £15,350 | £16,364 | £61,728 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change