Flat M3 3 beds 3 baths

Deansgate, Manchester M3

North West, England · M3

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£170,220

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£347,745

↗ 26%After 5 Years

Return On Investment

107%

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	£103,956	£105,515	£108,153	£110,857	£114,183	£542,664
Total Expenses	£65,957	£66,159	£66,466	£66,780	£67,155	£332,516
Profit Before Tax	£37,999	£39,357	£41,688	£44,077	£47,028	£210,148
Profit After Tax	£30,779	£31,879	£33,767	£35,703	£38,092	£170,220
Change In Property Value	£40,500	£41,715	£78,772	£90,659	£96,099	£347,745
Net Return	£71,279	£73,594	£112,539	£126,362	£134,191	£517,965
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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