Flat
M3
3 beds
2 baths
The Houldsworth Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£98,721
↗ 33%After 5 Years
Change In Property Value
£248,313
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,400 | £60,291 | £61,195 | £62,725 | £64,293 | £307,905 |
| Total Expenses | £36,898 | £37,037 | £37,168 | £37,363 | £37,562 | £186,027 |
| Profit Before Tax | £22,503 | £23,254 | £24,027 | £25,362 | £26,731 | £121,878 |
| Profit After Tax | £18,227 | £18,836 | £19,462 | £20,544 | £21,652 | £98,721 |
| Change In Property Value | £27,000 | £50,985 | £58,679 | £62,200 | £49,449 | £248,313 |
| Net Return | £45,227 | £69,821 | £78,141 | £82,743 | £71,101 | £347,034 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change