Flat M3 2 beds 2 baths

Stanley St, Manchester M3

North West, England · M3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£47,324

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£32,604	£33,093	£33,920	£34,768	£35,811	£170,197
Total Expenses	£22,122	£22,217	£22,343	£22,472	£22,618	£111,772
Profit Before Tax	£10,482	£10,876	£11,578	£12,297	£13,193	£58,425
Profit After Tax	£8,490	£8,809	£9,378	£9,960	£10,686	£47,324
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£21,240	£21,942	£34,176	£38,501	£40,940	£156,799
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
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