Flat M3 1 bed 1 bath

Spectrum, Block 1, Blackfriars Road M3

North West, England · M3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,737

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

106%

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	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£8,159	£8,220	£8,288	£8,358	£8,432	£41,456
Profit Before Tax	£1,849	£1,939	£2,124	£2,315	£2,560	£10,787
Profit After Tax	£1,498	£1,570	£1,721	£1,875	£2,074	£8,737
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,398	£5,587	£9,306	£10,605	£11,328	£42,224
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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