Flat
M3
2 beds
2 baths
Vie, 189 Water Street - M3
North West, England · M3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£20,503
↗ 38%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £10,443 | £10,512 | £10,593 | £10,676 | £10,766 | £52,989 |
| Profit Before Tax | £4,557 | £4,713 | £5,013 | £5,320 | £5,709 | £25,313 |
| Profit After Tax | £3,691 | £3,818 | £4,061 | £4,309 | £4,625 | £20,503 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £8,941 | £9,225 | £14,272 | £16,062 | £17,082 | £65,582 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change