Flat M3 2 beds 2 baths

12 Leftbank, Spinningfields, Manchester M3

North West, England · M3

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£35,235

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 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	£25,416	£25,797	£26,442	£27,103	£27,916	£132,675
Total Expenses	£17,634	£17,718	£17,826	£17,936	£18,060	£89,175
Profit Before Tax	£7,782	£8,079	£8,616	£9,167	£9,856	£43,500
Profit After Tax	£6,303	£6,544	£6,979	£7,426	£7,984	£35,235
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£16,203	£16,741	£26,234	£29,587	£31,475	£120,240
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change