Flat
M3
1 bed
1 bath
Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,548
↗ 26%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,276 | £12,460 | £12,772 | £13,091 | £13,484 | £64,082 |
| Total Expenses | £9,576 | £9,640 | £9,714 | £9,790 | £9,872 | £48,592 |
| Profit Before Tax | £2,700 | £2,820 | £3,058 | £3,301 | £3,612 | £15,491 |
| Profit After Tax | £2,187 | £2,284 | £2,477 | £2,674 | £2,926 | £12,548 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £6,987 | £7,228 | £11,813 | £13,419 | £14,315 | £53,762 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change