Flat M3 2 beds 2 baths

Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£11,674

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

101%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,623	£12,692	£12,773	£12,856	£12,946	£63,890
Profit Before Tax	£2,377	£2,533	£2,833	£3,140	£3,529	£14,412
Profit After Tax	£1,925	£2,052	£2,295	£2,543	£2,859	£11,674
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£8,824	£9,157	£15,712	£17,986	£19,228	£70,906
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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