Flat
M3
3 beds
2 baths
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£53,337
↗ 26%After 5 Years
Change In Property Value
£162,281
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,840 | £43,483 | £44,570 | £45,684 | £47,054 | £223,631 |
| Total Expenses | £31,279 | £31,390 | £31,541 | £31,696 | £31,876 | £157,783 |
| Profit Before Tax | £11,561 | £12,093 | £13,028 | £13,987 | £15,178 | £65,848 |
| Profit After Tax | £9,364 | £9,795 | £10,553 | £11,330 | £12,294 | £53,337 |
| Change In Property Value | £18,900 | £19,467 | £36,760 | £42,308 | £44,846 | £162,281 |
| Net Return | £28,264 | £29,262 | £47,313 | £53,637 | £57,140 | £215,618 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change