Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£11,232
↗ 24%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
108%
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 | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £9,102 | £9,165 | £9,237 | £9,311 | £9,391 | £46,207 |
| Profit Before Tax | £2,406 | £2,515 | £2,735 | £2,961 | £3,249 | £13,866 |
| Profit After Tax | £1,949 | £2,037 | £2,215 | £2,398 | £2,632 | £11,232 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £6,449 | £6,672 | £10,968 | £12,471 | £13,310 | £49,870 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change