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
£-6,810
↘ -68%After 5 Years
Change In Property Value
£7,728
↗ 26%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,040 | £2,071 | £2,122 | £2,175 | £2,241 | £10,649 |
| Total Expenses | £3,394 | £3,443 | £3,491 | £3,541 | £3,590 | £17,459 |
| Profit Before Tax | £-1,354 | £-1,373 | £-1,369 | £-1,365 | £-1,349 | £-6,810 |
| Profit After Tax | £-1,354 | £-1,373 | £-1,369 | £-1,365 | £-1,349 | £-6,810 |
| Change In Property Value | £900 | £927 | £1,750 | £2,015 | £2,136 | £7,728 |
| Net Return | £-454 | £-446 | £381 | £649 | £786 | £917 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -13% | -68% |
| Total Net Return (%) | -5% | -4% | 4% | 6% | 8% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change