Flat
M3
2 beds
2 baths
Potato Wharf, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,054
↗ 31%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
115%
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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £12,652 | £12,724 | £12,811 | £12,900 | £12,998 | £64,086 |
| Profit Before Tax | £4,604 | £4,790 | £5,142 | £5,502 | £5,956 | £25,993 |
| Profit After Tax | £3,729 | £3,880 | £4,165 | £4,456 | £4,824 | £21,054 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £10,479 | £10,833 | £17,293 | £19,566 | £20,841 | £79,012 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change