Flat
M3
2 beds
2 baths
Wilson Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£30,584
↗ 33%After 5 Years
Change In Property Value
£75,989
↗ 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 | £22,716 | £23,057 | £23,633 | £24,224 | £24,951 | £118,581 |
| Total Expenses | £15,976 | £16,056 | £16,156 | £16,259 | £16,375 | £80,822 |
| Profit Before Tax | £6,740 | £7,001 | £7,477 | £7,965 | £8,576 | £37,759 |
| Profit After Tax | £5,460 | £5,671 | £6,056 | £6,451 | £6,947 | £30,584 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £14,310 | £14,786 | £23,269 | £26,262 | £27,946 | £106,573 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change