Flat
M3
3 beds
2 baths
107 Bankside, Colliers Yard, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£60,038
↗ 32%After 5 Years
Change In Property Value
£158,644
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,956 | £38,525 | £39,103 | £40,081 | £41,083 | £196,748 |
| Total Expenses | £24,296 | £24,403 | £24,502 | £24,642 | £24,784 | £122,627 |
| Profit Before Tax | £13,660 | £14,122 | £14,601 | £15,439 | £16,298 | £74,121 |
| Profit After Tax | £11,064 | £11,439 | £11,827 | £12,506 | £13,202 | £60,038 |
| Change In Property Value | £17,250 | £32,574 | £37,489 | £39,739 | £31,592 | £158,644 |
| Net Return | £28,314 | £44,013 | £49,316 | £52,245 | £44,794 | £218,682 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change