Flat
M3
2 beds
2 baths
Chapel Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,607
↗ 33%After 5 Years
Change In Property Value
£74,701
↗ 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 | £22,248 | £22,582 | £23,146 | £23,725 | £24,437 | £116,138 |
| Total Expenses | £15,731 | £15,810 | £15,909 | £16,011 | £16,125 | £79,586 |
| Profit Before Tax | £6,517 | £6,772 | £7,237 | £7,714 | £8,312 | £36,552 |
| Profit After Tax | £5,279 | £5,485 | £5,862 | £6,248 | £6,733 | £29,607 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,979 | £14,446 | £22,783 | £25,723 | £27,376 | £104,308 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change