Flat M3 2 beds 2 baths

Bauhaus, 2 Little John Street M3

North West, England · M3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£11,664

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,944	£14,153	£14,507	£14,870	£15,316	£72,790
Total Expenses	£11,528	£11,595	£11,673	£11,753	£11,840	£58,389
Profit Before Tax	£2,416	£2,558	£2,834	£3,116	£3,475	£14,400
Profit After Tax	£1,957	£2,072	£2,296	£2,524	£2,815	£11,664
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£8,107	£8,407	£14,257	£16,291	£17,408	£64,470
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change