Flat M3 1 bed 1 bath

Colliers St, Manchester M3

North West, England · M3

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£30,837

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£91,048

↗ 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	£21,780	£22,107	£22,438	£22,999	£23,574	£112,899
Total Expenses	£14,796	£14,878	£14,953	£15,051	£15,151	£74,828
Profit Before Tax	£6,984	£7,228	£7,486	£7,949	£8,424	£38,071
Profit After Tax	£5,657	£5,855	£6,063	£6,438	£6,823	£30,837
Change In Property Value	£9,900	£18,695	£21,516	£22,807	£18,131	£91,048
Net Return	£15,557	£24,549	£27,579	£29,245	£24,954	£121,885
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	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