Flat
M3
2 beds
1 bath
Potato Wharf, Manchester M3
North West, England · M3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£20,737
↗ 28%After 5 Years
Change In Property Value
£67,596
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,176 | £16,419 | £16,665 | £17,082 | £17,509 | £83,850 |
| Total Expenses | £11,500 | £11,575 | £11,640 | £11,724 | £11,809 | £58,249 |
| Profit Before Tax | £4,676 | £4,844 | £5,025 | £5,358 | £5,699 | £25,601 |
| Profit After Tax | £3,787 | £3,924 | £4,070 | £4,340 | £4,616 | £20,737 |
| Change In Property Value | £7,350 | £13,879 | £15,974 | £16,932 | £13,461 | £67,596 |
| Net Return | £11,137 | £17,803 | £20,044 | £21,272 | £18,078 | £88,333 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change