Flat
M3
2 beds
2 baths
Queen Street, 55 Queen Street M3
North West, England · M3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,857
↗ 23%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,757 | £25,376 | £26,137 | £124,218 |
| Total Expenses | £18,266 | £18,348 | £18,451 | £18,557 | £18,675 | £92,296 |
| Profit Before Tax | £5,530 | £5,805 | £6,306 | £6,819 | £7,462 | £31,922 |
| Profit After Tax | £4,479 | £4,702 | £5,108 | £5,523 | £6,044 | £25,857 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £14,979 | £15,517 | £25,530 | £29,028 | £30,958 | £116,013 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change