Flat M3 2 beds 2 baths

Local Blackfriars M3

North West, England · M3

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£24,231

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,140

↗ 26%After 5 Years

Return On Investment

117%

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	£19,104	£19,391	£19,875	£20,372	£20,983	£99,725
Total Expenses	£13,789	£13,864	£13,956	£14,049	£14,153	£69,811
Profit Before Tax	£5,315	£5,526	£5,920	£6,323	£6,830	£29,914
Profit After Tax	£4,305	£4,476	£4,795	£5,122	£5,533	£24,231
Change In Property Value	£7,470	£7,694	£14,529	£16,722	£17,725	£64,140
Net Return	£11,775	£12,171	£19,324	£21,843	£23,258	£88,370
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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