Flat M3 3 beds 2 baths

Apartment 113, Collier Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£127,099First Year

Profit From Rental Income

After 5 Years

£38,698

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£109,257

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,136	£26,528	£26,926	£27,599	£28,289	£135,478
Total Expenses	£17,355	£17,444	£17,525	£17,634	£17,746	£87,703
Profit Before Tax	£8,781	£9,084	£9,401	£9,965	£10,543	£47,775
Profit After Tax	£7,113	£7,358	£7,615	£8,072	£8,540	£38,698
Change In Property Value	£11,880	£22,433	£25,819	£27,368	£21,757	£109,257
Net Return	£18,993	£29,791	£33,434	£35,440	£30,298	£147,955
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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