Flat M3 2 beds 2 baths

18 Leftbank, Manchester M3

North West, England · M3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,712

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

116%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£12,889	£12,962	£13,049	£13,139	£13,238	£65,278
Profit Before Tax	£4,751	£4,943	£5,303	£5,672	£6,137	£26,805
Profit After Tax	£3,848	£4,004	£4,295	£4,594	£4,971	£21,712
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,748	£11,111	£17,716	£20,040	£21,343	£80,958
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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