Flat
M3
1 bed
1 bath
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£113,275First YearProfit From Rental Income
£33,110
↗ 29%After 5 Years
Change In Property Value
£91,831
↗ 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 | £27,348 | £27,758 | £28,452 | £29,163 | £30,038 | £142,760 |
| Total Expenses | £20,113 | £20,228 | £20,367 | £20,509 | £20,666 | £101,884 |
| Profit Before Tax | £7,235 | £7,530 | £8,085 | £8,654 | £9,373 | £40,877 |
| Profit After Tax | £5,860 | £6,099 | £6,549 | £7,010 | £7,592 | £33,110 |
| Change In Property Value | £10,695 | £11,016 | £20,802 | £23,941 | £25,377 | £91,831 |
| Net Return | £16,555 | £17,115 | £27,350 | £30,951 | £32,969 | £124,941 |
| 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