Flat M3 2 beds 2 baths

Saville, 37 Potato Wharf, Castlefield M3

North West, England · M3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£22,644

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

116%

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	£18,096	£18,367	£18,827	£19,297	£19,876	£94,464
Total Expenses	£13,133	£13,206	£13,295	£13,386	£13,487	£66,508
Profit Before Tax	£4,963	£5,161	£5,531	£5,911	£6,389	£27,956
Profit After Tax	£4,020	£4,180	£4,480	£4,788	£5,175	£22,644
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£11,070	£11,442	£18,193	£20,569	£21,904	£83,178
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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