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

£18,651

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

114%

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	£15,780	£16,017	£16,417	£16,828	£17,332	£82,374
Total Expenses	£11,711	£11,781	£11,864	£11,949	£12,042	£59,348
Profit Before Tax	£4,069	£4,236	£4,553	£4,879	£5,290	£23,026
Profit After Tax	£3,296	£3,431	£3,688	£3,952	£4,285	£18,651
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,446	£9,765	£15,650	£17,718	£18,878	£71,457
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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