Flat
M3
2 beds
2 baths
Uptown, Trinity Way, Springfield Lane, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£37,184
↗ 34%After 5 Years
Change In Property Value
£89,641
↗ 26%After 5 Years
Return On Investment
115%
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 | £26,688 | £27,088 | £27,766 | £28,460 | £29,313 | £139,315 |
| Total Expenses | £18,476 | £18,562 | £18,672 | £18,786 | £18,914 | £93,409 |
| Profit Before Tax | £8,212 | £8,527 | £9,093 | £9,674 | £10,400 | £45,906 |
| Profit After Tax | £6,652 | £6,907 | £7,365 | £7,836 | £8,424 | £37,184 |
| Change In Property Value | £10,440 | £10,753 | £20,306 | £23,370 | £24,772 | £89,641 |
| Net Return | £17,092 | £17,660 | £27,671 | £31,206 | £33,196 | £126,825 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change