Flat
M3
1 bed
1 bath
Bankside, Colliers Yard M3
North West, England · M3
View property listing
Initial Investment
£115,812First YearProfit From Rental Income
£33,809
↗ 29%After 5 Years
Change In Property Value
£93,698
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,900 | £28,319 | £29,026 | £29,752 | £30,645 | £145,642 |
| Total Expenses | £20,512 | £20,629 | £20,771 | £20,916 | £21,075 | £103,902 |
| Profit Before Tax | £7,388 | £7,689 | £8,256 | £8,837 | £9,570 | £41,739 |
| Profit After Tax | £5,984 | £6,228 | £6,687 | £7,158 | £7,751 | £33,809 |
| Change In Property Value | £10,913 | £11,240 | £21,225 | £24,428 | £25,893 | £93,698 |
| Net Return | £16,897 | £17,468 | £27,912 | £31,585 | £33,645 | £127,507 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change