Flat
M3
2 beds
1 bath
Fresh, 138 Chapel Street M3
North West, England · M3
View property listing
Initial Investment
£47,498First YearProfit From Rental Income
£11,891
↗ 25%After 5 Years
Change In Property Value
£39,925
↗ 26%After 5 Years
Return On Investment
109%
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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £9,339 | £9,402 | £9,476 | £9,550 | £9,631 | £47,398 |
| Profit Before Tax | £2,553 | £2,668 | £2,897 | £3,131 | £3,431 | £14,680 |
| Profit After Tax | £2,068 | £2,161 | £2,346 | £2,536 | £2,779 | £11,891 |
| Change In Property Value | £4,650 | £4,789 | £9,044 | £10,409 | £11,033 | £39,925 |
| Net Return | £6,718 | £6,950 | £11,390 | £12,945 | £13,812 | £51,815 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change