Flat
M3
1 bed
1 bath
Bankside, Colliers Yard M3
North West, England · M3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£21,964
↗ 23%After 5 Years
Change In Property Value
£79,853
↗ 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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £16,408 | £16,485 | £16,582 | £16,680 | £16,791 | £82,946 |
| Profit Before Tax | £4,676 | £4,915 | £5,354 | £5,803 | £6,368 | £27,116 |
| Profit After Tax | £3,788 | £3,981 | £4,336 | £4,701 | £5,158 | £21,964 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £13,088 | £13,560 | £22,425 | £25,519 | £27,225 | £101,816 |
| Return From Rental Income (%) | 4% | 4% | 4% | 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