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
£32,170
↗ 31%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
113%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,924 | £25,298 | £25,930 | £26,579 | £27,376 | £130,107 |
| Total Expenses | £17,859 | £17,953 | £18,069 | £18,188 | £18,321 | £90,390 |
| Profit Before Tax | £7,065 | £7,345 | £7,861 | £8,390 | £9,055 | £39,716 |
| Profit After Tax | £5,723 | £5,949 | £6,367 | £6,796 | £7,335 | £32,170 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,473 | £15,992 | £25,331 | £28,621 | £30,469 | £115,886 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change