Flat M3 2 beds 2 baths

Potato Wharf, Castlefield, Manchester M3

North West, England · M3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,765

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

114%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£11,469	£11,538	£11,619	£11,703	£11,795	£58,124
Profit Before Tax	£3,867	£4,028	£4,336	£4,651	£5,050	£21,932
Profit After Tax	£3,133	£3,263	£3,512	£3,767	£4,090	£17,765
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,133	£9,443	£15,182	£17,198	£18,327	£69,283
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	114%

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