Flat M3 1 bed 1 bath

Bexley Square, Town Hall M3

North West, England · M3

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£1,840

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,140	£7,247	£7,428	£7,614	£7,842	£37,272
Total Expenses	£6,880	£6,937	£6,998	£7,060	£7,126	£35,000
Profit Before Tax	£260	£311	£431	£554	£717	£2,272
Profit After Tax	£211	£252	£349	£449	£581	£1,840
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,361	£3,496	£6,475	£7,500	£8,055	£28,887
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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