Flat
M3
3 beds
3 baths
One Victoria, Great Ducie Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£139,577First YearProfit From Rental Income
£48,174
↗ 35%After 5 Years
Change In Property Value
£111,188
↗ 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 | £33,108 | £33,605 | £34,445 | £35,306 | £36,365 | £172,828 |
| Total Expenses | £22,437 | £22,532 | £22,659 | £22,789 | £22,938 | £113,355 |
| Profit Before Tax | £10,671 | £11,072 | £11,786 | £12,517 | £13,427 | £59,474 |
| Profit After Tax | £8,644 | £8,969 | £9,546 | £10,139 | £10,876 | £48,174 |
| Change In Property Value | £12,950 | £13,338 | £25,187 | £28,987 | £30,727 | £111,188 |
| Net Return | £21,593 | £22,307 | £34,733 | £39,126 | £41,603 | £159,362 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change