Flat
M3
2 beds
1 bath
Stanley St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£115,200First YearProfit From Rental Income
£39,455
↗ 34%After 5 Years
Change In Property Value
£93,247
↗ 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 | £27,876 | £28,294 | £29,001 | £29,727 | £30,618 | £145,516 |
| Total Expenses | £19,150 | £19,238 | £19,351 | £19,468 | £19,600 | £96,807 |
| Profit Before Tax | £8,726 | £9,056 | £9,650 | £10,259 | £11,019 | £48,710 |
| Profit After Tax | £7,068 | £7,336 | £7,817 | £8,310 | £8,925 | £39,455 |
| Change In Property Value | £10,860 | £11,186 | £21,123 | £24,310 | £25,769 | £93,247 |
| Net Return | £17,928 | £18,521 | £28,939 | £32,620 | £34,694 | £132,702 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| 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