Flat
M3
1 bed
1 bath
Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,521
↗ 27%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,428 | £13,629 | £13,970 | £14,319 | £14,749 | £70,096 |
| Total Expenses | £10,286 | £10,352 | £10,429 | £10,508 | £10,594 | £52,168 |
| Profit Before Tax | £3,142 | £3,277 | £3,541 | £3,812 | £4,155 | £17,927 |
| Profit After Tax | £2,545 | £2,655 | £2,868 | £3,087 | £3,366 | £14,521 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,795 | £8,062 | £13,079 | £14,839 | £15,823 | £59,599 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change