Flat
M3
2 beds
2 baths
Adelphi Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£64,300First YearProfit From Rental Income
£17,002
↗ 26%After 5 Years
Change In Property Value
£54,351
↗ 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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,931 | £12,001 | £12,083 | £12,168 | £12,260 | £60,444 |
| Profit Before Tax | £3,669 | £3,833 | £4,146 | £4,468 | £4,874 | £20,990 |
| Profit After Tax | £2,972 | £3,105 | £3,359 | £3,619 | £3,948 | £17,002 |
| Change In Property Value | £6,330 | £6,520 | £12,312 | £14,170 | £15,020 | £54,351 |
| Net Return | £9,302 | £9,625 | £15,670 | £17,789 | £18,968 | £71,353 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change