Flat
M3
3 beds
2 baths
The Alderman Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£70,993
↗ 26%After 5 Years
Change In Property Value
£208,647
↗ 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 | £55,080 | £55,906 | £57,304 | £58,736 | £60,499 | £287,525 |
| Total Expenses | £39,645 | £39,773 | £39,956 | £40,143 | £40,362 | £199,880 |
| Profit Before Tax | £15,435 | £16,133 | £17,348 | £18,593 | £20,136 | £87,646 |
| Profit After Tax | £12,503 | £13,068 | £14,052 | £15,061 | £16,311 | £70,993 |
| Change In Property Value | £24,300 | £25,029 | £47,263 | £54,396 | £57,659 | £208,647 |
| Net Return | £36,803 | £38,097 | £61,315 | £69,456 | £73,970 | £279,640 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 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