Flat
M3
1 bed
1 bath
Dutton Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£35,097
↗ 34%After 5 Years
Change In Property Value
£85,519
↗ 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 | £25,464 | £25,846 | £26,492 | £27,154 | £27,969 | £132,926 |
| Total Expenses | £17,719 | £17,803 | £17,910 | £18,020 | £18,144 | £89,596 |
| Profit Before Tax | £7,746 | £8,043 | £8,582 | £9,134 | £9,825 | £43,329 |
| Profit After Tax | £6,274 | £6,515 | £6,951 | £7,399 | £7,958 | £35,097 |
| Change In Property Value | £9,960 | £10,259 | £19,372 | £22,295 | £23,633 | £85,519 |
| Net Return | £16,234 | £16,774 | £26,323 | £29,694 | £31,591 | £120,616 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change