Flat
M3
1 bed
1 bath
Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£23,692
↗ 29%After 5 Years
Change In Property Value
£74,494
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,820 | £18,087 | £18,359 | £18,818 | £19,288 | £92,372 |
| Total Expenses | £12,469 | £12,546 | £12,614 | £12,702 | £12,792 | £63,123 |
| Profit Before Tax | £5,351 | £5,541 | £5,744 | £6,116 | £6,496 | £29,249 |
| Profit After Tax | £4,334 | £4,488 | £4,653 | £4,954 | £5,262 | £23,692 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £12,434 | £19,784 | £22,257 | £23,614 | £20,097 | £98,185 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change