Flat
M3
1 bed
1 bath
Bankside, Colliers Yard M3
North West, England · M3
View property listing
Initial Investment
£115,812First YearProfit From Rental Income
£27,209
↗ 23%After 5 Years
Change In Property Value
£93,698
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,732 | £25,103 | £25,731 | £26,374 | £27,165 | £129,104 |
| Total Expenses | £18,905 | £18,988 | £19,094 | £19,202 | £19,324 | £95,513 |
| Profit Before Tax | £5,827 | £6,115 | £6,637 | £7,172 | £7,841 | £33,592 |
| Profit After Tax | £4,720 | £4,953 | £5,376 | £5,809 | £6,351 | £27,209 |
| Change In Property Value | £10,913 | £11,240 | £21,225 | £24,428 | £25,893 | £93,698 |
| Net Return | £15,632 | £16,193 | £26,600 | £30,237 | £32,245 | £120,907 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change