Flat M3 1 bed 1 bath

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£32,028

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£93,807

↗ 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	£22,440	£22,777	£23,118	£23,696	£24,289	£116,320
Total Expenses	£15,184	£15,267	£15,342	£15,442	£15,544	£76,779
Profit Before Tax	£7,257	£7,509	£7,776	£8,254	£8,745	£39,541
Profit After Tax	£5,878	£6,083	£6,298	£6,686	£7,083	£32,028
Change In Property Value	£10,200	£19,261	£22,168	£23,498	£18,681	£93,807
Net Return	£16,078	£25,344	£28,466	£30,184	£25,764	£125,835
Return From Rental Income (%)	5%	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