Flat
M3
3 beds
2 baths
The Houldsworth Penthouse, Bankside Boulevard, Colliers Yard, Manchester M3
North West, England · M3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£86,788
↗ 29%After 5 Years
Change In Property Value
£231,830
↗ 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 | £69,036 | £70,072 | £71,823 | £73,619 | £75,827 | £360,377 |
| Total Expenses | £50,014 | £50,288 | £50,622 | £50,964 | £51,343 | £253,231 |
| Profit Before Tax | £19,022 | £19,784 | £21,201 | £22,655 | £24,485 | £107,146 |
| Profit After Tax | £15,408 | £16,025 | £17,173 | £18,350 | £19,833 | £86,788 |
| Change In Property Value | £27,000 | £27,810 | £52,515 | £60,439 | £64,066 | £231,830 |
| Net Return | £42,408 | £43,835 | £69,688 | £78,790 | £83,898 | £318,618 |
| 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