Flat
M3
3 beds
0 baths
Chapel Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£133,050First YearProfit From Rental Income
£46,193
↗ 35%After 5 Years
Change In Property Value
£106,384
↗ 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 | £31,800 | £32,277 | £33,084 | £33,911 | £34,928 | £166,000 |
| Total Expenses | £21,566 | £21,659 | £21,783 | £21,910 | £22,054 | £108,972 |
| Profit Before Tax | £10,234 | £10,618 | £11,301 | £12,001 | £12,874 | £57,028 |
| Profit After Tax | £8,290 | £8,600 | £9,154 | £9,721 | £10,428 | £46,193 |
| Change In Property Value | £12,390 | £12,762 | £24,098 | £27,735 | £29,399 | £106,384 |
| Net Return | £20,680 | £21,362 | £33,252 | £37,456 | £39,827 | £152,577 |
| 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