Flat
M3
1 bed
1 bath
Manchester Investment Flat, Manchester M3
North West, England · M3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£21,720
↗ 31%After 5 Years
Change In Property Value
£59,233
↗ 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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £12,887 | £12,960 | £13,047 | £13,137 | £13,236 | £65,268 |
| Profit Before Tax | £4,753 | £4,945 | £5,305 | £5,674 | £6,139 | £26,815 |
| Profit After Tax | £3,850 | £4,005 | £4,297 | £4,596 | £4,973 | £21,720 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,748 | £11,111 | £17,714 | £20,038 | £21,341 | £80,953 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change