Flat
M3
2 beds
2 baths
Wilson Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£31,667
↗ 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 | £17,978 | £18,075 | £18,194 | £18,315 | £18,450 | £91,012 |
| Profit Before Tax | £6,946 | £7,223 | £7,737 | £8,263 | £8,926 | £39,095 |
| Profit After Tax | £5,626 | £5,851 | £6,267 | £6,693 | £7,230 | £31,667 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,376 | £15,893 | £25,230 | £28,519 | £30,365 | £115,383 |
| 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