Flat M3 0 beds 1 bath

Block 3 Spectrum, Blackfriars Road M3

North West, England · M3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£16,094

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

124%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£8,411	£8,476	£8,551	£8,627	£8,709	£42,773
Profit Before Tax	£3,589	£3,704	£3,934	£4,170	£4,472	£19,869
Profit After Tax	£2,907	£3,000	£3,187	£3,378	£3,622	£16,094
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£6,807	£7,017	£10,772	£12,108	£12,876	£49,580
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	18%	27%	30%	32%	124%

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