Flat
M3
3 beds
2 baths
The Alderman Penthouse, Bankside Boulevard, Colliers Yard, Manchester M3
North West, England · M3
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£77,865
↗ 29%After 5 Years
Change In Property Value
£208,647
↗ 26%After 5 Years
Return On Investment
105%
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 | £62,124 | £63,056 | £64,632 | £66,248 | £68,236 | £324,296 |
| Total Expenses | £45,062 | £45,310 | £45,612 | £45,920 | £46,262 | £228,166 |
| Profit Before Tax | £17,062 | £17,746 | £19,021 | £20,328 | £21,973 | £96,129 |
| Profit After Tax | £13,820 | £14,374 | £15,407 | £16,465 | £17,798 | £77,865 |
| Change In Property Value | £24,300 | £25,029 | £47,263 | £54,396 | £57,659 | £208,647 |
| Net Return | £38,120 | £39,403 | £62,670 | £70,861 | £75,458 | £286,512 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change