Flat M3 1 bed 1 bath

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,275First Year

Profit From Rental Income

After 5 Years

£34,005

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£98,359

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,532	£23,885	£24,243	£24,849	£25,471	£121,980
Total Expenses	£15,824	£15,909	£15,986	£16,088	£16,193	£79,999
Profit Before Tax	£7,708	£7,976	£8,258	£8,761	£9,278	£41,981
Profit After Tax	£6,244	£6,461	£6,689	£7,097	£7,515	£34,005
Change In Property Value	£10,695	£20,196	£23,243	£24,638	£19,587	£98,359
Net Return	£16,939	£26,656	£29,932	£31,735	£27,102	£132,364
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

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