Flat
M3
2 beds
2 baths
301 Deansgate, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£100,731
↗ 36%After 5 Years
Change In Property Value
£212,511
↗ 26%After 5 Years
Return On Investment
113%
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 | £63,528 | £64,481 | £66,093 | £67,745 | £69,778 | £331,625 |
| Total Expenses | £41,085 | £41,226 | £41,430 | £41,639 | £41,885 | £207,265 |
| Profit Before Tax | £22,443 | £23,255 | £24,663 | £26,106 | £27,893 | £124,360 |
| Profit After Tax | £18,179 | £18,837 | £19,977 | £21,146 | £22,593 | £100,731 |
| Change In Property Value | £24,750 | £25,493 | £48,138 | £55,403 | £58,727 | £212,511 |
| Net Return | £42,929 | £44,329 | £68,115 | £76,549 | £81,320 | £313,242 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change