Flat
M3
1 bed
1 bath
Local Blackfriars M3
North West, England · M3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£16,042
↗ 23%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
108%
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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £13,837 | £13,937 | £14,049 | £14,164 | £14,287 | £70,273 |
| Profit Before Tax | £3,419 | £3,578 | £3,904 | £4,238 | £4,667 | £19,805 |
| Profit After Tax | £2,769 | £2,898 | £3,162 | £3,433 | £3,780 | £16,042 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £9,519 | £9,851 | £16,291 | £18,543 | £19,797 | £74,000 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change