Flat M3 3 beds 3 baths

One Victoria, Great Ducie Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£138,559First Year

Profit From Rental Income

After 5 Years

£47,774

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£110,439

↗ 26%After 5 Years

Return On Investment

114%

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	£32,880	£33,373	£34,208	£35,063	£36,115	£171,638
Total Expenses	£22,298	£22,394	£22,520	£22,649	£22,797	£112,658
Profit Before Tax	£10,582	£10,980	£11,688	£12,413	£13,317	£58,980
Profit After Tax	£8,571	£8,893	£9,467	£10,055	£10,787	£47,774
Change In Property Value	£12,862	£13,248	£25,017	£28,792	£30,520	£110,439
Net Return	£21,433	£22,142	£34,484	£38,847	£41,307	£158,212
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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