Flat M3 3 beds 2 baths

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£66,565

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£173,819

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,580	£42,204	£42,837	£43,908	£45,005	£215,534
Total Expenses	£26,428	£26,541	£26,645	£26,794	£26,946	£133,354
Profit Before Tax	£15,152	£15,663	£16,192	£17,114	£18,059	£82,180
Profit After Tax	£12,273	£12,687	£13,115	£13,862	£14,628	£66,565
Change In Property Value	£18,900	£35,690	£41,075	£43,540	£34,614	£173,819
Net Return	£31,173	£48,377	£54,191	£57,402	£49,242	£240,384
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	27%	24%	115%

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