Flat M3 1 bed 1 bath

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,275First Year

Profit From Rental Income

After 5 Years

£26,502

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£91,831

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,240	£24,604	£25,219	£25,849	£26,625	£126,536
Total Expenses	£18,568	£18,651	£18,755	£18,862	£18,982	£93,818
Profit Before Tax	£5,672	£5,953	£6,464	£6,987	£7,643	£32,718
Profit After Tax	£4,594	£4,822	£5,236	£5,660	£6,190	£26,502
Change In Property Value	£10,695	£11,016	£20,802	£23,941	£25,377	£91,831
Net Return	£15,289	£15,838	£26,037	£29,600	£31,568	£118,332
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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