Flat M3 2 beds 2 baths

Liverpool Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£63,726

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£141,674

↗ 26%After 5 Years

Return On Investment

113%

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	£42,192	£42,825	£43,896	£44,993	£46,343	£220,248
Total Expenses	£28,040	£28,150	£28,300	£28,453	£28,631	£141,574
Profit Before Tax	£14,152	£14,675	£15,596	£16,540	£17,712	£78,674
Profit After Tax	£11,463	£11,887	£12,633	£13,397	£14,346	£63,726
Change In Property Value	£16,500	£16,995	£32,092	£36,935	£39,151	£141,674
Net Return	£27,963	£28,882	£44,725	£50,332	£53,498	£205,399
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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