Flat
M3
1 bed
1 bath
New Development Launch, Manchester M3
North West, England · M3
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£20,283
↗ 30%After 5 Years
Change In Property Value
£56,412
↗ 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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £12,369 | £12,440 | £12,526 | £12,613 | £12,710 | £62,657 |
| Profit Before Tax | £4,431 | £4,612 | £4,953 | £5,302 | £5,743 | £25,041 |
| Profit After Tax | £3,589 | £3,736 | £4,012 | £4,295 | £4,652 | £20,283 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £10,159 | £10,503 | £16,790 | £19,002 | £20,241 | £76,695 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 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