Flat
M3
3 beds
2 baths
The Buckley Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£374,250First YearProfit From Rental Income
£120,158
↗ 32%After 5 Years
Change In Property Value
£297,975
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £71,280 | £72,349 | £73,434 | £75,270 | £77,152 | £369,486 |
| Total Expenses | £43,877 | £44,034 | £44,183 | £44,409 | £44,640 | £221,143 |
| Profit Before Tax | £27,403 | £28,315 | £29,251 | £30,861 | £32,512 | £148,343 |
| Profit After Tax | £22,196 | £22,935 | £23,693 | £24,998 | £26,335 | £120,158 |
| Change In Property Value | £32,400 | £61,182 | £70,415 | £74,640 | £59,339 | £297,975 |
| Net Return | £54,596 | £84,117 | £94,108 | £99,638 | £85,674 | £418,133 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change