Flat M3 1 bed 1 bath

360 Building, Rice Street M3

North West, England · M3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,801

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

102%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,740	£10,901	£11,174	£11,453	£11,797	£56,064
Total Expenses	£9,129	£9,202	£9,283	£9,366	£9,454	£46,433
Profit Before Tax	£1,612	£1,699	£1,891	£2,087	£2,343	£9,631
Profit After Tax	£1,305	£1,376	£1,531	£1,691	£1,898	£7,801
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,505	£5,702	£9,700	£11,092	£11,864	£43,864
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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