Flat
M3
2 beds
1 bath
138 Chapel Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£18,622
↗ 35%After 5 Years
Change In Property Value
£44,434
↗ 26%After 5 Years
Return On Investment
120%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,284 | £10,352 | £10,431 | £10,512 | £10,601 | £52,180 |
| Profit Before Tax | £4,116 | £4,264 | £4,550 | £4,844 | £5,216 | £22,990 |
| Profit After Tax | £3,334 | £3,454 | £3,686 | £3,923 | £4,225 | £18,622 |
| Change In Property Value | £5,175 | £5,330 | £10,065 | £11,584 | £12,279 | £44,434 |
| Net Return | £8,509 | £8,784 | £13,751 | £15,508 | £16,504 | £63,056 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change