Flat M3 3 beds 2 baths

107 Bankside, Colliers Yard, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£47,927

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£148,114

↗ 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	£39,096	£39,682	£40,675	£41,691	£42,942	£204,086
Total Expenses	£28,723	£28,827	£28,970	£29,115	£29,283	£144,918
Profit Before Tax	£10,373	£10,855	£11,705	£12,576	£13,659	£59,169
Profit After Tax	£8,402	£8,793	£9,481	£10,187	£11,064	£47,927
Change In Property Value	£17,250	£17,768	£33,551	£38,614	£40,931	£148,114
Net Return	£25,652	£26,560	£43,032	£48,801	£51,995	£196,040
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	27%	103%

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