Flat M3 3 beds 2 baths

105 Bankside, Colliers Yard, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£40,571

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£128,793

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£25,237	£25,334	£25,463	£25,595	£25,747	£127,376
Profit Before Tax	£8,759	£9,172	£9,905	£10,657	£11,594	£50,088
Profit After Tax	£7,095	£7,429	£8,023	£8,632	£9,391	£40,571
Change In Property Value	£15,000	£15,450	£29,174	£33,577	£35,592	£128,793
Net Return	£22,095	£22,879	£37,198	£42,210	£44,983	£169,364
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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