Flat
M3
1 bed
1 bath
Potato Wharf, Manchester M3
North West, England · M3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£12,858
↗ 23%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
108%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £10,460 | £10,525 | £10,602 | £10,680 | £10,765 | £53,031 |
| Profit Before Tax | £2,740 | £2,873 | £3,131 | £3,396 | £3,734 | £15,874 |
| Profit After Tax | £2,220 | £2,327 | £2,536 | £2,751 | £3,024 | £12,858 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £7,618 | £7,887 | £13,036 | £14,836 | £15,834 | £59,211 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change