Flat M3 1 bed 1 bath

The Edge, Clowes Street, Blackfriars M3

North West, England · M3

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£10,053

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

107%

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	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£8,632	£8,694	£8,765	£8,836	£8,914	£43,841
Profit Before Tax	£2,144	£2,243	£2,447	£2,655	£2,923	£12,411
Profit After Tax	£1,737	£1,817	£1,982	£2,150	£2,367	£10,053
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,937	£6,143	£10,151	£11,552	£12,333	£46,115
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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