Flat
M3
2 beds
2 baths
Riverview M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£20,835
↗ 23%After 5 Years
Change In Property Value
£74,701
↗ 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 | £22,248 | £22,582 | £23,146 | £23,725 | £24,437 | £116,138 |
| Total Expenses | £17,805 | £17,932 | £18,076 | £18,223 | £18,381 | £90,415 |
| Profit Before Tax | £4,443 | £4,650 | £5,071 | £5,502 | £6,056 | £25,722 |
| Profit After Tax | £3,599 | £3,767 | £4,107 | £4,457 | £4,905 | £20,835 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £12,299 | £12,728 | £21,029 | £23,932 | £25,549 | £95,536 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change