Flat
M3
0 beds
1 bath
Block 3 Spectrum, Blackfriars Road M3
North West, England · M3
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,018
↗ 18%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £7,041 | £7,104 | £7,158 | £7,222 | £7,287 | £35,811 |
| Profit Before Tax | £1,539 | £1,605 | £1,682 | £1,839 | £2,000 | £8,665 |
| Profit After Tax | £1,247 | £1,300 | £1,362 | £1,489 | £1,620 | £7,018 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £5,147 | £8,665 | £9,838 | £10,474 | £8,763 | £42,886 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change