Flat M3 3 beds 2 baths

Water Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£37,456

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

115%

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	£26,844	£27,247	£27,928	£28,626	£29,485	£140,129
Total Expenses	£18,571	£18,657	£18,768	£18,882	£19,010	£93,887
Profit Before Tax	£8,273	£8,590	£9,160	£9,744	£10,475	£46,242
Profit After Tax	£6,701	£6,958	£7,419	£7,893	£8,484	£37,456
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£17,201	£17,773	£27,842	£31,397	£33,399	£127,612
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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