Flat
M3
2 beds
2 baths
Potato Wharf, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£19,996
↗ 28%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
113%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £13,064 | £13,136 | £13,223 | £13,312 | £13,410 | £66,144 |
| Profit Before Tax | £4,336 | £4,525 | £4,880 | £5,243 | £5,701 | £24,686 |
| Profit After Tax | £3,512 | £3,665 | £3,953 | £4,247 | £4,618 | £19,996 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £10,562 | £10,927 | £17,665 | £20,028 | £21,346 | £80,529 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change