Flat M3 2 beds 2 baths

Stanley St, Manchester M3

North West, England · M3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£47,781

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£32,724	£33,215	£34,045	£34,896	£35,943	£170,824
Total Expenses	£22,134	£22,229	£22,355	£22,484	£22,632	£111,835
Profit Before Tax	£10,590	£10,985	£11,690	£12,412	£13,312	£58,989
Profit After Tax	£8,578	£8,898	£9,469	£10,054	£10,782	£47,781
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£21,328	£22,031	£34,267	£38,595	£41,036	£157,256
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
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