Flat M3 1 bed 1 bath

Tempus Tower, 9 Mirabel Street M3

North West, England · M3

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,790

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

99%

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	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£6,738	£6,795	£6,858	£6,922	£6,989	£34,302
Profit Before Tax	£966	£1,024	£1,157	£1,294	£1,473	£5,914
Profit After Tax	£783	£830	£937	£1,048	£1,193	£4,790
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,783	£3,920	£6,772	£7,763	£8,311	£30,549
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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