Flat M3 2 beds 2 baths

12 Leftbank, Spinningfields M3

North West, England · M3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£30,264

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£89,669

↗ 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	£21,456	£21,778	£22,105	£22,657	£23,224	£111,219
Total Expenses	£14,602	£14,685	£14,758	£14,855	£14,955	£73,856
Profit Before Tax	£6,854	£7,093	£7,346	£7,802	£8,269	£37,363
Profit After Tax	£5,551	£5,745	£5,950	£6,319	£6,698	£30,264
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£15,301	£24,157	£27,140	£28,780	£24,554	£119,933
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change