Flat
M3
3 beds
3 baths
One Victoria, Great Ducie Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£138,559First YearProfit From Rental Income
£48,276
↗ 35%After 5 Years
Change In Property Value
£110,439
↗ 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 | £33,012 | £33,507 | £34,345 | £35,203 | £36,260 | £172,327 |
| Total Expenses | £22,311 | £22,407 | £22,534 | £22,663 | £22,812 | £112,727 |
| Profit Before Tax | £10,701 | £11,100 | £11,811 | £12,540 | £13,448 | £59,600 |
| Profit After Tax | £8,667 | £8,991 | £9,567 | £10,157 | £10,893 | £48,276 |
| Change In Property Value | £12,862 | £13,248 | £25,017 | £28,792 | £30,520 | £110,439 |
| Net Return | £21,530 | £22,239 | £34,584 | £38,949 | £41,412 | £158,714 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 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