Flat M3 2 beds 2 baths

Adelphi Wharf, Adelphi Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,302

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

117%

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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£13,370	£13,444	£13,534	£13,626	£13,727	£67,700
Profit Before Tax	£5,110	£5,313	£5,693	£6,081	£6,571	£28,768
Profit After Tax	£4,139	£4,304	£4,611	£4,926	£5,322	£23,302
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,339	£11,720	£18,615	£21,043	£22,406	£85,123
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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