Flat M3 2 beds 1 bath

Great Ducie Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,265First Year

Profit From Rental Income

After 5 Years

£38,333

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£91,824

↗ 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	£27,348	£27,758	£28,452	£29,163	£30,038	£142,760
Total Expenses	£18,878	£18,965	£19,077	£19,192	£19,322	£95,435
Profit Before Tax	£8,470	£8,793	£9,375	£9,971	£10,716	£47,325
Profit After Tax	£6,861	£7,123	£7,594	£8,077	£8,680	£38,333
Change In Property Value	£10,694	£11,015	£20,800	£23,939	£25,375	£91,824
Net Return	£17,555	£18,138	£28,394	£32,016	£34,055	£130,157
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