Flat
M3
1 bed
1 bath
Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£30,464
↗ 29%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
111%
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 | £25,308 | £25,688 | £26,330 | £26,988 | £27,798 | £132,111 |
| Total Expenses | £18,655 | £18,762 | £18,892 | £19,024 | £19,169 | £94,502 |
| Profit Before Tax | £6,653 | £6,925 | £7,438 | £7,964 | £8,628 | £37,610 |
| Profit After Tax | £5,389 | £5,610 | £6,025 | £6,451 | £6,989 | £30,464 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £15,289 | £15,807 | £25,280 | £28,612 | £30,480 | £115,468 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change