Flat M3 2 beds 2 baths

Leftbank, Spinningfields, Manchester M3

North West, England · M3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£8,621

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 26%After 5 Years

Return On Investment

91%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£16,496	£16,569	£16,658	£16,748	£16,849	£83,320
Profit Before Tax	£1,504	£1,701	£2,069	£2,447	£2,922	£10,643
Profit After Tax	£1,218	£1,378	£1,676	£1,982	£2,367	£8,621
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£10,818	£11,266	£20,348	£23,471	£25,146	£91,049
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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