Flat M3 3 beds 2 baths

Apartment 113, Collier Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£127,099First Year

Profit From Rental Income

After 5 Years

£43,947

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£102,005

↗ 26%After 5 Years

Return On Investment

115%

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	£30,492	£30,949	£31,723	£32,516	£33,492	£159,172
Total Expenses	£20,760	£20,852	£20,973	£21,096	£21,236	£104,917
Profit Before Tax	£9,732	£10,097	£10,751	£11,420	£12,256	£54,256
Profit After Tax	£7,883	£8,179	£8,708	£9,251	£9,927	£43,947
Change In Property Value	£11,880	£12,236	£23,106	£26,593	£28,189	£102,005
Net Return	£19,763	£20,415	£31,814	£35,844	£38,116	£145,952
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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