Flat
M3
2 beds
2 baths
Wilson Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£93,499First YearProfit From Rental Income
£31,243
↗ 33%After 5 Years
Change In Property Value
£77,276
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £16,212 | £16,293 | £16,395 | £16,499 | £16,615 | £82,014 |
| Profit Before Tax | £6,888 | £7,153 | £7,638 | £8,135 | £8,757 | £38,571 |
| Profit After Tax | £5,579 | £5,794 | £6,187 | £6,589 | £7,093 | £31,243 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,276 |
| Net Return | £14,579 | £15,064 | £23,692 | £26,736 | £28,449 | £108,519 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change