Flat M3 0 beds 1 bath

Town Hall, Bexley Square, Manchester M3

North West, England · M3

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-4,994

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£11,591

↗ 26%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,060	£3,106	£3,184	£3,263	£3,361	£15,974
Total Expenses	£4,091	£4,142	£4,193	£4,245	£4,297	£20,968
Profit Before Tax	£-1,031	£-1,036	£-1,009	£-981	£-936	£-4,994
Profit After Tax	£-1,031	£-1,036	£-1,009	£-981	£-936	£-4,994
Change In Property Value	£1,350	£1,391	£2,626	£3,022	£3,203	£11,591
Net Return	£319	£354	£1,617	£2,041	£2,267	£6,598
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-34%
Total Net Return (%)	2%	2%	11%	14%	16%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change