Flat
M3
2 beds
2 baths
Century Buildings, 14 St. Marys Parsonage, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£39,183
↗ 34%After 5 Years
Change In Property Value
£92,732
↗ 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 | £27,720 | £28,136 | £28,839 | £29,560 | £30,447 | £144,702 |
| Total Expenses | £19,055 | £19,143 | £19,256 | £19,372 | £19,503 | £96,328 |
| Profit Before Tax | £8,665 | £8,993 | £9,583 | £10,188 | £10,944 | £48,374 |
| Profit After Tax | £7,019 | £7,285 | £7,762 | £8,253 | £8,864 | £39,183 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £17,819 | £18,409 | £28,768 | £32,428 | £34,491 | £131,915 |
| 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