Flat
M3
3 beds
2 baths
The Houldsworth Penthouse, Bankside Boulevard, Colliers Yard, Manchester M3
North West, England · M3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£79,821
↗ 26%After 5 Years
Change In Property Value
£231,830
↗ 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 | £61,200 | £62,118 | £63,671 | £65,263 | £67,221 | £319,472 |
| Total Expenses | £43,828 | £43,965 | £44,164 | £44,367 | £44,605 | £220,928 |
| Profit Before Tax | £17,373 | £18,153 | £19,507 | £20,896 | £22,616 | £98,544 |
| Profit After Tax | £14,072 | £14,704 | £15,801 | £16,926 | £18,319 | £79,821 |
| Change In Property Value | £27,000 | £27,810 | £52,515 | £60,439 | £64,066 | £231,830 |
| Net Return | £41,072 | £42,514 | £68,316 | £77,365 | £82,384 | £311,651 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 25% | 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