Flat
M3
2 beds
2 baths
12 Manera Apartments, 46 King Street West, Deansgate, Manchester City Centre M3
North West, England · M3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,344
↗ 32%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £13,836 | £13,911 | £14,003 | £14,096 | £14,200 | £70,047 |
| Profit Before Tax | £5,340 | £5,553 | £5,947 | £6,353 | £6,862 | £30,054 |
| Profit After Tax | £4,325 | £4,498 | £4,817 | £5,146 | £5,558 | £24,344 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,825 | £12,223 | £19,405 | £21,934 | £23,354 | £88,741 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change