Flat
M3
2 beds
2 baths
Potato Wharf, Manchester M3
North West, England · M3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£25,501
↗ 29%After 5 Years
Change In Property Value
£78,632
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,816 | £19,098 | £19,385 | £19,869 | £20,366 | £97,534 |
| Total Expenses | £13,051 | £13,130 | £13,199 | £13,290 | £13,382 | £66,052 |
| Profit Before Tax | £5,765 | £5,969 | £6,185 | £6,580 | £6,984 | £31,482 |
| Profit After Tax | £4,669 | £4,835 | £5,010 | £5,330 | £5,657 | £25,501 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £13,219 | £20,980 | £23,592 | £25,026 | £21,316 | £104,133 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change