Flat
M3
3 beds
3 baths
One Victoria, Great Ducie Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£143,991First YearProfit From Rental Income
£49,846
↗ 35%After 5 Years
Change In Property Value
£114,436
↗ 26%After 5 Years
Return On Investment
114%
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 | £34,080 | £34,591 | £35,456 | £36,342 | £37,433 | £177,902 |
| Total Expenses | £23,034 | £23,131 | £23,261 | £23,393 | £23,545 | £116,364 |
| Profit Before Tax | £11,046 | £11,460 | £12,195 | £12,949 | £13,888 | £61,539 |
| Profit After Tax | £8,947 | £9,283 | £9,878 | £10,489 | £11,249 | £49,846 |
| Change In Property Value | £13,328 | £13,728 | £25,922 | £29,834 | £31,624 | £114,436 |
| Net Return | £22,275 | £23,010 | £35,801 | £40,323 | £42,874 | £164,283 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change