Flat
M3
1 bed
1 bath
701 Loveday House, Newcombe Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£31,581
↗ 33%After 5 Years
Change In Property Value
£78,565
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £16,441 | £16,522 | £16,624 | £16,729 | £16,847 | £83,163 |
| Profit Before Tax | £6,959 | £7,229 | £7,720 | £8,224 | £8,855 | £38,988 |
| Profit After Tax | £5,637 | £5,856 | £6,254 | £6,662 | £7,173 | £31,581 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £14,787 | £15,280 | £24,050 | £27,144 | £28,884 | £110,145 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change