Flat M3 1 bed 1 bath

Porchfield Square, Manchester M3

North West, England · M3

Initial Investment

First Year

£65,650First Year

Profit From Rental Income

After 5 Years

£20,069

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,510

↗ 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	£16,596	£16,845	£17,266	£17,698	£18,229	£86,633
Total Expenses	£12,210	£12,280	£12,366	£12,453	£12,548	£61,856
Profit Before Tax	£4,386	£4,564	£4,901	£5,245	£5,680	£24,777
Profit After Tax	£3,553	£3,697	£3,969	£4,249	£4,601	£20,069
Change In Property Value	£6,465	£6,659	£12,574	£14,472	£15,340	£55,510
Net Return	£10,018	£10,356	£16,544	£18,720	£19,941	£75,580
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	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