Flat M3 3 beds 2 baths

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£60,113

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£162,281

↗ 26%After 5 Years

Return On Investment

106%

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	£48,324	£49,049	£50,275	£51,532	£53,078	£252,258
Total Expenses	£35,160	£35,355	£35,592	£35,835	£36,103	£178,044
Profit Before Tax	£13,164	£13,694	£14,683	£15,697	£16,975	£74,214
Profit After Tax	£10,663	£11,092	£11,893	£12,715	£13,750	£60,113
Change In Property Value	£18,900	£19,467	£36,760	£42,308	£44,846	£162,281
Net Return	£29,563	£30,559	£48,654	£55,022	£58,596	£222,394
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change