Flat M3 2 beds 1 bath

St. John Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£40,498

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£28,488	£28,915	£29,638	£30,379	£31,291	£148,711
Total Expenses	£19,529	£19,617	£19,733	£19,850	£19,984	£98,713
Profit Before Tax	£8,959	£9,298	£9,906	£10,529	£11,306	£49,998
Profit After Tax	£7,257	£7,531	£8,024	£8,528	£9,158	£40,498
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£18,357	£18,964	£29,613	£33,376	£35,496	£135,806
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change