Flat M3 2 beds 2 baths

Novella, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£40,087

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£28,380	£28,806	£29,526	£30,264	£31,172	£148,147
Total Expenses	£19,518	£19,606	£19,721	£19,839	£19,972	£98,657
Profit Before Tax	£8,862	£9,199	£9,805	£10,425	£11,199	£49,491
Profit After Tax	£7,178	£7,451	£7,942	£8,444	£9,072	£40,087
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£18,278	£18,884	£29,531	£33,292	£35,410	£135,395
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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