Flat
M3
2 beds
2 baths
Manchester Investment Flat, Manchester M3
North West, England · M3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£29,569
↗ 33%After 5 Years
Change In Property Value
£74,688
↗ 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 | £22,236 | £22,570 | £23,134 | £23,712 | £24,423 | £116,075 |
| Total Expenses | £15,727 | £15,807 | £15,906 | £16,008 | £16,122 | £79,570 |
| Profit Before Tax | £6,509 | £6,763 | £7,228 | £7,704 | £8,302 | £36,505 |
| Profit After Tax | £5,272 | £5,478 | £5,854 | £6,240 | £6,725 | £29,569 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £13,970 | £14,437 | £22,773 | £25,712 | £27,364 | £104,257 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change