Flat
M3
1 bed
1 bath
New Development Launch, Manchester M3
North West, England · M3
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£20,512
↗ 31%After 5 Years
Change In Property Value
£56,412
↗ 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 | £16,860 | £17,113 | £17,541 | £17,979 | £18,519 | £88,011 |
| Total Expenses | £12,375 | £12,446 | £12,532 | £12,620 | £12,716 | £62,689 |
| Profit Before Tax | £4,485 | £4,667 | £5,009 | £5,360 | £5,802 | £25,323 |
| Profit After Tax | £3,633 | £3,780 | £4,057 | £4,341 | £4,700 | £20,512 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £10,203 | £10,547 | £16,836 | £19,048 | £20,289 | £76,924 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change