Flat
M3
3 beds
2 baths
The Alderman Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£97,799
↗ 36%After 5 Years
Change In Property Value
£208,647
↗ 26%After 5 Years
Return On Investment
113%
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 | £40,349 | £40,488 | £40,689 | £40,894 | £41,136 | £203,557 |
| Profit Before Tax | £21,775 | £22,568 | £23,943 | £25,354 | £27,100 | £120,739 |
| Profit After Tax | £17,638 | £18,280 | £19,394 | £20,536 | £21,951 | £97,799 |
| Change In Property Value | £24,300 | £25,029 | £47,263 | £54,396 | £57,659 | £208,647 |
| Net Return | £41,938 | £43,309 | £66,657 | £74,932 | £79,610 | £306,446 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change