Flat M3 3 beds 2 baths

105 Bankside, Colliers Yard, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£51,084

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£137,950

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,000	£33,495	£33,997	£34,847	£35,719	£171,058
Total Expenses	£21,387	£21,487	£21,578	£21,705	£21,835	£107,992
Profit Before Tax	£11,613	£12,008	£12,419	£13,142	£13,884	£63,066
Profit After Tax	£9,406	£9,727	£10,060	£10,645	£11,246	£51,084
Change In Property Value	£15,000	£28,325	£32,599	£34,555	£27,471	£137,950
Net Return	£24,406	£38,051	£42,659	£45,201	£38,717	£189,034
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change