Flat M3 2 beds 2 baths

Blackfriars Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£45,998First Year

Profit From Rental Income

After 5 Years

£11,370

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£38,637

↗ 26%After 5 Years

Return On Investment

109%

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	£11,544	£11,717	£12,010	£12,310	£12,680	£60,261
Total Expenses	£9,105	£9,169	£9,241	£9,315	£9,394	£46,225
Profit Before Tax	£2,439	£2,548	£2,769	£2,995	£3,285	£14,037
Profit After Tax	£1,975	£2,064	£2,243	£2,426	£2,661	£11,370
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,677	£38,637
Net Return	£6,475	£6,699	£10,995	£12,499	£13,338	£50,007
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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