Flat M3 2 beds 2 baths

Liverpool Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£64,319

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£141,674

↗ 26%After 5 Years

Return On Investment

114%

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	£42,348	£42,983	£44,058	£45,159	£46,514	£221,062
Total Expenses	£28,056	£28,166	£28,316	£28,470	£28,648	£141,656
Profit Before Tax	£14,292	£14,818	£15,742	£16,689	£17,866	£79,407
Profit After Tax	£11,576	£12,002	£12,751	£13,518	£14,471	£64,319
Change In Property Value	£16,500	£16,995	£32,092	£36,935	£39,151	£141,674
Net Return	£28,076	£28,997	£44,843	£50,454	£53,623	£205,993
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	16%	25%	28%	30%	114%

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