Flat
M3
0 beds
1 bath
The Edge, Clowes Street M3
North West, England · M3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,197
↗ 17%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,734 | £13,053 | £13,444 | £63,894 |
| Total Expenses | £10,366 | £10,430 | £10,504 | £10,580 | £10,661 | £52,540 |
| Profit Before Tax | £1,875 | £1,994 | £2,230 | £2,473 | £2,783 | £11,354 |
| Profit After Tax | £1,518 | £1,615 | £1,807 | £2,003 | £2,254 | £9,197 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,918 | £7,177 | £12,309 | £14,091 | £15,067 | £55,563 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change