Flat
M3
2 beds
2 baths
Goodwin Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£23,435
↗ 23%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £17,105 | £17,184 | £17,283 | £17,384 | £17,498 | £86,454 |
| Profit Before Tax | £4,999 | £5,252 | £5,713 | £6,187 | £6,781 | £28,932 |
| Profit After Tax | £4,049 | £4,254 | £4,628 | £5,011 | £5,492 | £23,435 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £13,799 | £14,296 | £23,591 | £26,837 | £28,627 | £107,151 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change