Flat
M3
2 beds
1 bath
Rossetti Place, Lower Byrom Street M3
North West, England · M3
View property listing
Initial Investment
£60,850First YearProfit From Rental Income
£15,284
↗ 25%After 5 Years
Change In Property Value
£55,043
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,164 | £13,361 | £13,562 | £13,901 | £14,248 | £68,237 |
| Total Expenses | £9,735 | £9,805 | £9,866 | £9,942 | £10,019 | £49,368 |
| Profit Before Tax | £3,429 | £3,556 | £3,696 | £3,959 | £4,229 | £18,869 |
| Profit After Tax | £2,777 | £2,881 | £2,994 | £3,207 | £3,426 | £15,284 |
| Change In Property Value | £5,985 | £11,302 | £13,007 | £13,788 | £10,961 | £55,043 |
| Net Return | £8,762 | £14,182 | £16,001 | £16,994 | £14,387 | £70,327 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change