Flat M3 2 beds 1 bath

Potato Wharf, Manchester M3

North West, England · M3

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£15,557

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,656	£16,906	£17,328	£17,762	£18,295	£86,947
Total Expenses	£13,386	£13,457	£13,542	£13,629	£13,725	£67,740
Profit Before Tax	£3,270	£3,449	£3,786	£4,132	£4,569	£19,207
Profit After Tax	£2,649	£2,794	£3,067	£3,347	£3,701	£15,557
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£9,999	£10,364	£17,363	£19,800	£21,141	£78,667
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change