Flat
M3
1 bed
1 bath
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£24,906
↗ 23%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,124 | £23,471 | £24,058 | £24,659 | £25,399 | £120,710 |
| Total Expenses | £17,802 | £17,883 | £17,984 | £18,088 | £18,205 | £89,962 |
| Profit Before Tax | £5,322 | £5,588 | £6,073 | £6,571 | £7,194 | £30,749 |
| Profit After Tax | £4,311 | £4,527 | £4,919 | £5,322 | £5,827 | £24,906 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £14,511 | £15,033 | £24,758 | £28,155 | £30,030 | £112,487 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change