Flat
M3
1 bed
1 bath
M3
North West, England · M3
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£4,790
↗ 15%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
99%
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 | £7,704 | £7,820 | £8,015 | £8,215 | £8,462 | £40,216 |
| Total Expenses | £6,738 | £6,795 | £6,858 | £6,922 | £6,989 | £34,302 |
| Profit Before Tax | £966 | £1,024 | £1,157 | £1,294 | £1,473 | £5,914 |
| Profit After Tax | £783 | £830 | £937 | £1,048 | £1,193 | £4,790 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,783 | £3,920 | £6,772 | £7,763 | £8,311 | £30,549 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change