Flat
M3
1 bed
1 bath
Potato Wharf, Manchester M3
North West, England · M3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£12,980
↗ 24%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £8,978 | £9,046 | £9,105 | £9,177 | £9,251 | £45,557 |
| Profit Before Tax | £2,902 | £3,012 | £3,134 | £3,368 | £3,607 | £16,024 |
| Profit After Tax | £2,351 | £2,440 | £2,539 | £2,728 | £2,922 | £12,980 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £7,749 | £12,634 | £14,271 | £15,164 | £12,809 | £62,628 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change