Flat M3 2 beds 1 bath

Rossetti Place, Lower Byrom Street M3

North West, England · M3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£20,671

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

115%

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	£16,944	£17,198	£17,628	£18,069	£18,611	£88,450
Total Expenses	£12,423	£12,494	£12,580	£12,668	£12,765	£62,931
Profit Before Tax	£4,521	£4,704	£5,048	£5,401	£5,846	£25,519
Profit After Tax	£3,662	£3,810	£4,089	£4,374	£4,735	£20,671
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,262	£10,608	£16,926	£19,149	£20,396	£77,340
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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