Flat M3 2 beds 2 baths

Potato Wharf, Castlefield M3

North West, England · M3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£14,607

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 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	£15,984	£16,224	£16,629	£17,045	£17,556	£83,439
Total Expenses	£12,922	£12,992	£13,076	£13,161	£13,255	£65,405
Profit Before Tax	£3,062	£3,232	£3,554	£3,884	£4,302	£18,033
Profit After Tax	£2,480	£2,618	£2,879	£3,146	£3,484	£14,607
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,530	£9,879	£16,591	£18,928	£20,213	£75,140
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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