Flat
M3
3 beds
2 baths
Leftbank, Manchester M3
North West, England · M3
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£170,220
↗ 35%After 5 Years
Change In Property Value
£347,745
↗ 26%After 5 Years
Return On Investment
107%
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 | £103,956 | £105,515 | £108,153 | £110,857 | £114,183 | £542,664 |
| Total Expenses | £65,957 | £66,159 | £66,466 | £66,780 | £67,155 | £332,516 |
| Profit Before Tax | £37,999 | £39,357 | £41,688 | £44,077 | £47,028 | £210,148 |
| Profit After Tax | £30,779 | £31,879 | £33,767 | £35,703 | £38,092 | £170,220 |
| Change In Property Value | £40,500 | £41,715 | £78,772 | £90,659 | £96,099 | £347,745 |
| Net Return | £71,279 | £73,594 | £112,539 | £126,362 | £134,191 | £517,965 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change