Flat
M3
3 beds
1 bath
North George Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£22,914
↗ 47%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
131%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £9,848 | £9,917 | £9,998 | £10,080 | £10,171 | £50,013 |
| Profit Before Tax | £5,152 | £5,308 | £5,608 | £5,915 | £6,305 | £28,289 |
| Profit After Tax | £4,173 | £4,300 | £4,543 | £4,791 | £5,107 | £22,914 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £8,973 | £9,244 | £13,878 | £15,536 | £16,496 | £64,128 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 18% | 19% | 28% | 32% | 34% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change