Flat
M3
0 beds
1 bath
Town Hall, Bexley Square, Manchester M3
North West, England · M3
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-56,394
↘ -389%After 5 Years
Change In Property Value
£11,591
↗ 26%After 5 Years
Return On Investment
-309%
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 | £3,456 | £3,508 | £3,596 | £3,685 | £3,796 | £18,041 |
| Total Expenses | £14,331 | £14,617 | £14,888 | £15,164 | £15,435 | £74,435 |
| Profit Before Tax | £-10,875 | £-11,109 | £-11,292 | £-11,479 | £-11,639 | £-56,394 |
| Profit After Tax | £-10,875 | £-11,109 | £-11,292 | £-11,479 | £-11,639 | £-56,394 |
| Change In Property Value | £1,350 | £1,391 | £2,626 | £3,022 | £3,203 | £11,591 |
| Net Return | £-9,525 | £-9,718 | £-8,666 | £-8,457 | £-8,436 | £-44,803 |
| Return From Rental Income (%) | -75% | -77% | -78% | -79% | -80% | -389% |
| Total Net Return (%) | -66% | -67% | -60% | -58% | -58% | -309% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change