Flat M3 2 beds 2 baths

Beetham Tower, Deansgate M3

North West, England · M3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£22,828

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

113%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£14,236	£14,310	£14,402	£14,496	£14,600	£72,043
Profit Before Tax	£4,965	£5,178	£5,573	£5,979	£6,489	£28,183
Profit After Tax	£4,021	£4,194	£4,514	£4,843	£5,256	£22,828
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,821	£12,228	£19,685	£22,303	£23,764	£89,801
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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