Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£14,054
↗ 27%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,092 | £13,288 | £13,621 | £13,961 | £14,380 | £68,342 |
| Total Expenses | £10,052 | £10,118 | £10,194 | £10,272 | £10,356 | £50,991 |
| Profit Before Tax | £3,040 | £3,171 | £3,427 | £3,689 | £4,024 | £17,351 |
| Profit After Tax | £2,462 | £2,568 | £2,776 | £2,988 | £3,259 | £14,054 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,561 | £7,820 | £12,692 | £14,401 | £15,357 | £57,831 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change