Flat
M3
2 beds
2 baths
Obsidian, Trinity Way, Manchester M3
North West, England · M3
View property listing
Initial Investment
£145,300First YearProfit From Rental Income
£50,341
↗ 35%After 5 Years
Change In Property Value
£115,400
↗ 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 | £34,368 | £34,884 | £35,756 | £36,649 | £37,749 | £179,406 |
| Total Expenses | £23,211 | £23,309 | £23,439 | £23,572 | £23,725 | £117,256 |
| Profit Before Tax | £11,157 | £11,575 | £12,317 | £13,077 | £14,024 | £62,150 |
| Profit After Tax | £9,037 | £9,376 | £9,977 | £10,593 | £11,360 | £50,341 |
| Change In Property Value | £13,440 | £13,843 | £26,141 | £30,085 | £31,891 | £115,400 |
| Net Return | £22,477 | £23,219 | £36,117 | £40,678 | £43,250 | £165,741 |
| 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