Flat
M3
3 beds
2 baths
The Alderman Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£88,002
↗ 32%After 5 Years
Change In Property Value
£223,482
↗ 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 | £53,460 | £54,262 | £55,076 | £56,453 | £57,864 | £277,115 |
| Total Expenses | £33,408 | £33,538 | £33,660 | £33,840 | £34,024 | £168,470 |
| Profit Before Tax | £20,052 | £20,724 | £21,415 | £22,613 | £23,840 | £108,645 |
| Profit After Tax | £16,242 | £16,786 | £17,347 | £18,316 | £19,311 | £88,002 |
| Change In Property Value | £24,300 | £45,887 | £52,811 | £55,980 | £44,504 | £223,482 |
| Net Return | £40,542 | £62,673 | £70,158 | £74,296 | £63,815 | £311,484 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change