Flat
M3
1 bed
1 bath
Bexley Square, Town Hall M3
North West, England · M3
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£5,311
↗ 16%After 5 Years
Change In Property Value
£27,047
↗ 26%After 5 Years
Return On Investment
100%
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 | £8,052 | £8,173 | £8,377 | £8,587 | £8,844 | £42,033 |
| Total Expenses | £6,971 | £7,029 | £7,093 | £7,157 | £7,226 | £35,476 |
| Profit Before Tax | £1,081 | £1,144 | £1,285 | £1,429 | £1,618 | £6,557 |
| Profit After Tax | £876 | £926 | £1,040 | £1,158 | £1,311 | £5,311 |
| Change In Property Value | £3,150 | £3,245 | £6,127 | £7,051 | £7,474 | £27,047 |
| Net Return | £4,026 | £4,171 | £7,167 | £8,209 | £8,785 | £32,358 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change