Flat
M3
2 beds
2 baths
Deansgate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£21,994
↗ 31%After 5 Years
Change In Property Value
£59,233
↗ 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 | £17,712 | £17,978 | £18,427 | £18,888 | £19,454 | £92,459 |
| Total Expenses | £12,894 | £12,967 | £13,055 | £13,145 | £13,244 | £65,306 |
| Profit Before Tax | £4,818 | £5,011 | £5,372 | £5,743 | £6,210 | £27,154 |
| Profit After Tax | £3,902 | £4,059 | £4,351 | £4,652 | £5,030 | £21,994 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,801 | £11,164 | £17,769 | £20,094 | £21,399 | £81,227 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change