Flat
M3
2 beds
2 baths
Great Northern Tower, 1 Watson Street, City Centre M3
North West, England · M3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,737
↗ 26%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,520 | £14,738 | £14,959 | £15,333 | £15,716 | £75,266 |
| Total Expenses | £10,531 | £10,602 | £10,665 | £10,745 | £10,826 | £53,368 |
| Profit Before Tax | £3,990 | £4,136 | £4,293 | £4,588 | £4,891 | £21,897 |
| Profit After Tax | £3,231 | £3,350 | £3,478 | £3,716 | £3,961 | £17,737 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £9,831 | £15,813 | £17,821 | £18,921 | £16,049 | £78,435 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change