Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£145,009First Year

Profit From Rental Income

After 5 Years

£50,201

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£115,186

↗ 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	£34,296	£34,810	£35,681	£36,573	£37,670	£179,030
Total Expenses	£23,171	£23,269	£23,398	£23,532	£23,684	£117,054
Profit Before Tax	£11,125	£11,542	£12,282	£13,041	£13,986	£61,976
Profit After Tax	£9,011	£9,349	£9,949	£10,563	£11,329	£50,201
Change In Property Value	£13,415	£13,818	£26,092	£30,030	£31,831	£115,186
Net Return	£22,426	£23,167	£36,041	£40,593	£43,160	£165,387
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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