Flat
M3
1 bed
1 bath
Bankside, Colliers Yard M3
North West, England · M3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-29,931
↘ -39%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
45%
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 | £6,408 | £6,504 | £6,667 | £6,833 | £7,038 | £33,451 |
| Total Expenses | £12,560 | £12,615 | £12,674 | £12,735 | £12,798 | £63,382 |
| Profit Before Tax | £-6,152 | £-6,111 | £-6,008 | £-5,902 | £-5,760 | £-29,931 |
| Profit After Tax | £-6,152 | £-6,111 | £-6,008 | £-5,902 | £-5,760 | £-29,931 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £1,348 | £1,614 | £8,580 | £10,887 | £12,036 | £34,466 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | 2% | 2% | 11% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change