Flat
M3
1 bed
1 bath
Vie Building, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,730
↗ 26%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
110%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £9,580 | £9,645 | £9,719 | £9,795 | £9,877 | £48,617 |
| Profit Before Tax | £2,744 | £2,864 | £3,102 | £3,347 | £3,659 | £15,716 |
| Profit After Tax | £2,222 | £2,320 | £2,513 | £2,711 | £2,964 | £12,730 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £7,022 | £7,264 | £11,849 | £13,456 | £14,353 | £53,944 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change