Flat
M3
2 beds
2 baths
Potato Wharf, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£19,546
↗ 27%After 5 Years
Change In Property Value
£64,837
↗ 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 | £15,516 | £15,749 | £15,985 | £16,385 | £16,794 | £80,429 |
| Total Expenses | £11,113 | £11,186 | £11,251 | £11,332 | £11,416 | £56,298 |
| Profit Before Tax | £4,403 | £4,563 | £4,734 | £5,052 | £5,378 | £24,131 |
| Profit After Tax | £3,567 | £3,696 | £3,835 | £4,092 | £4,356 | £19,546 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £10,617 | £17,009 | £19,157 | £20,333 | £17,268 | £84,383 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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