Flat
M3
2 beds
2 baths
Wilson Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£26,975
↗ 33%After 5 Years
Change In Property Value
£69,549
↗ 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 | £20,712 | £21,023 | £21,548 | £22,087 | £22,750 | £108,119 |
| Total Expenses | £14,783 | £14,861 | £14,956 | £15,054 | £15,163 | £74,816 |
| Profit Before Tax | £5,929 | £6,162 | £6,592 | £7,033 | £7,587 | £33,303 |
| Profit After Tax | £4,802 | £4,991 | £5,340 | £5,697 | £6,145 | £26,975 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,902 | £13,334 | £21,094 | £23,829 | £25,365 | £96,524 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change