Flat
M3
3 beds
2 baths
Bankside, Colliers Yard M3
North West, England · M3
View property listing
Initial Investment
£374,250First YearProfit From Rental Income
£97,477
↗ 26%After 5 Years
Change In Property Value
£278,196
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £73,440 | £74,542 | £76,405 | £78,315 | £80,665 | £383,367 |
| Total Expenses | £52,193 | £52,349 | £52,578 | £52,813 | £53,091 | £263,025 |
| Profit Before Tax | £21,247 | £22,192 | £23,827 | £25,502 | £27,574 | £120,342 |
| Profit After Tax | £17,210 | £17,976 | £19,300 | £20,657 | £22,335 | £97,477 |
| Change In Property Value | £32,400 | £33,372 | £63,017 | £72,527 | £76,879 | £278,196 |
| Net Return | £49,610 | £51,348 | £82,317 | £93,184 | £99,214 | £375,673 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change