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
£29,967
↗ 29%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
111%
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 | £18,380 | £18,486 | £18,614 | £18,744 | £18,888 | £93,111 |
| Profit Before Tax | £6,544 | £6,812 | £7,317 | £7,835 | £8,488 | £36,996 |
| Profit After Tax | £5,301 | £5,518 | £5,927 | £6,346 | £6,876 | £29,967 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,051 | £15,560 | £24,890 | £28,171 | £30,010 | £113,683 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change