Flat
M3
0 beds
1 bath
Abito, Greengate M3
North West, England · M3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£5,827
↗ 16%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,920 | £8,039 | £8,159 | £8,363 | £8,572 | £41,054 |
| Total Expenses | £6,653 | £6,715 | £6,768 | £6,830 | £6,894 | £33,860 |
| Profit Before Tax | £1,267 | £1,324 | £1,391 | £1,533 | £1,679 | £7,194 |
| Profit After Tax | £1,026 | £1,072 | £1,127 | £1,242 | £1,360 | £5,827 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £4,626 | £7,870 | £8,951 | £9,535 | £7,953 | £38,936 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change