Flat M3 3 beds 2 baths

101 Bankside, Colliers Yard, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£70,138

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£182,096

↗ 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	£43,560	£44,213	£44,877	£45,999	£47,148	£225,797
Total Expenses	£27,592	£27,707	£27,814	£27,968	£28,126	£139,207
Profit Before Tax	£15,969	£16,507	£17,062	£18,030	£19,023	£86,590
Profit After Tax	£12,934	£13,370	£13,821	£14,605	£15,408	£70,138
Change In Property Value	£19,800	£37,389	£43,031	£45,613	£36,263	£182,096
Net Return	£32,734	£50,759	£56,852	£60,218	£51,671	£252,234
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	27%	24%	115%

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