Flat
M3
1 bed
1 bath
M3
North West, England · M3
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,365
↗ 4%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,804 | £6,906 | £7,079 | £7,256 | £7,473 | £35,518 |
| Total Expenses | £6,648 | £6,704 | £6,764 | £6,826 | £6,890 | £33,833 |
| Profit Before Tax | £156 | £202 | £314 | £430 | £583 | £1,685 |
| Profit After Tax | £126 | £164 | £255 | £348 | £472 | £1,365 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,126 | £3,254 | £6,090 | £7,064 | £7,591 | £27,124 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change