Flat M3 1 bed 1 bath

701 Loveday House, Newcombe Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£31,900

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 26%After 5 Years

Return On Investment

116%

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	£23,484	£23,836	£24,432	£25,043	£25,794	£122,590
Total Expenses	£16,449	£16,531	£16,633	£16,738	£16,856	£83,207
Profit Before Tax	£7,035	£7,306	£7,799	£8,305	£8,938	£39,383
Profit After Tax	£5,698	£5,918	£6,317	£6,727	£7,240	£31,900
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£14,848	£15,342	£24,114	£27,209	£28,951	£110,465
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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