Flat
M3
1 bed
1 bath
Collier Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£22,501
↗ 28%After 5 Years
Change In Property Value
£71,735
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,160 | £17,417 | £17,679 | £18,121 | £18,574 | £88,950 |
| Total Expenses | £12,082 | £12,157 | £12,224 | £12,310 | £12,398 | £61,172 |
| Profit Before Tax | £5,079 | £5,260 | £5,454 | £5,810 | £6,175 | £27,778 |
| Profit After Tax | £4,114 | £4,261 | £4,418 | £4,706 | £5,002 | £22,501 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £11,914 | £18,990 | £21,370 | £22,675 | £19,287 | £94,235 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change