Flat M3 2 beds 2 baths

Leftbank, Spinningfields, Manchester M3

North West, England · M3

Initial Investment

First Year

£90,875First Year

Profit From Rental Income

After 5 Years

£30,256

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£75,345

↗ 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	£22,524	£22,862	£23,433	£24,019	£24,740	£117,578
Total Expenses	£15,857	£15,937	£16,037	£16,140	£16,254	£80,226
Profit Before Tax	£6,667	£6,925	£7,396	£7,880	£8,485	£37,353
Profit After Tax	£5,400	£5,609	£5,991	£6,382	£6,873	£30,256
Change In Property Value	£8,775	£9,038	£17,067	£19,643	£20,821	£75,345
Net Return	£14,175	£14,647	£23,058	£26,025	£27,695	£105,600
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	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