Flat
M3
2 beds
2 baths
New Development Launch, Manchester M3
North West, England · M3
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£35,482
↗ 34%After 5 Years
Change In Property Value
£86,292
↗ 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 | £25,692 | £26,077 | £26,729 | £27,398 | £28,219 | £134,116 |
| Total Expenses | £17,860 | £17,945 | £18,053 | £18,164 | £18,289 | £90,310 |
| Profit Before Tax | £7,832 | £8,133 | £8,676 | £9,234 | £9,931 | £43,805 |
| Profit After Tax | £6,344 | £6,587 | £7,028 | £7,479 | £8,044 | £35,482 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £16,394 | £16,939 | £26,575 | £29,976 | £31,891 | £121,774 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change