Flat
M3
2 beds
3 baths
The Edge, Clowes Street M3
North West, England · M3
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£55,847
↗ 31%After 5 Years
Change In Property Value
£148,988
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,640 | £36,175 | £36,717 | £37,635 | £38,576 | £184,743 |
| Total Expenses | £22,939 | £23,042 | £23,137 | £23,271 | £23,408 | £115,796 |
| Profit Before Tax | £12,702 | £13,133 | £13,580 | £14,364 | £15,168 | £68,947 |
| Profit After Tax | £10,288 | £10,637 | £11,000 | £11,635 | £12,286 | £55,847 |
| Change In Property Value | £16,200 | £30,591 | £35,207 | £37,320 | £29,669 | £148,988 |
| Net Return | £26,488 | £41,228 | £46,207 | £48,955 | £41,956 | £204,835 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change