Flat
M3
0 beds
1 bath
272 Chapel Street M3
North West, England · M3
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-6,038
↘ -60%After 5 Years
Change In Property Value
£8,277
↗ 28%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,980 | £2,010 | £2,040 | £2,091 | £2,143 | £10,264 |
| Total Expenses | £3,163 | £3,216 | £3,260 | £3,307 | £3,355 | £16,302 |
| Profit Before Tax | £-1,183 | £-1,207 | £-1,220 | £-1,216 | £-1,212 | £-6,038 |
| Profit After Tax | £-1,183 | £-1,207 | £-1,220 | £-1,216 | £-1,212 | £-6,038 |
| Change In Property Value | £900 | £1,700 | £1,956 | £2,073 | £1,648 | £8,277 |
| Net Return | £-283 | £493 | £736 | £857 | £436 | £2,239 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -3% | 5% | 7% | 9% | 4% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change