Flat
M3
2 beds
2 baths
Potato Wharf, Manchester M3
North West, England · M3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£31,161
↗ 35%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
118%
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 | £21,864 | £22,192 | £22,747 | £23,315 | £24,015 | £114,133 |
| Total Expenses | £14,971 | £15,038 | £15,125 | £15,214 | £15,315 | £75,663 |
| Profit Before Tax | £6,893 | £7,154 | £7,622 | £8,101 | £8,699 | £38,470 |
| Profit After Tax | £5,584 | £5,795 | £6,174 | £6,562 | £7,047 | £31,161 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £14,134 | £14,602 | £22,803 | £25,701 | £27,334 | £104,574 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change