Flat M3 0 beds 1 bath

Greengate, Manchester M3

North West, England · M3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,969

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

101%

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	£8,436	£8,563	£8,777	£8,996	£9,266	£44,037
Total Expenses	£7,208	£7,267	£7,331	£7,397	£7,466	£36,668
Profit Before Tax	£1,228	£1,296	£1,446	£1,599	£1,800	£7,369
Profit After Tax	£995	£1,050	£1,171	£1,295	£1,458	£5,969
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,295	£4,449	£7,589	£8,683	£9,288	£34,304
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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