Flat
M3
2 beds
2 baths
Wilson Building, Potato Wharf M3
North West, England · M3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£34,532
↗ 34%After 5 Years
Change In Property Value
£83,716
↗ 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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £17,396 | £17,480 | £17,586 | £17,695 | £17,818 | £87,976 |
| Profit Before Tax | £7,624 | £7,915 | £8,444 | £8,986 | £9,663 | £42,632 |
| Profit After Tax | £6,175 | £6,411 | £6,840 | £7,278 | £7,827 | £34,532 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,925 | £16,454 | £25,803 | £29,104 | £30,962 | £118,248 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change