Flat
M3
3 beds
2 baths
107 Bankside, Colliers Yard, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£66,969
↗ 35%After 5 Years
Change In Property Value
£148,114
↗ 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 | £44,100 | £44,761 | £45,881 | £47,028 | £48,438 | £230,208 |
| Total Expenses | £29,223 | £29,335 | £29,490 | £29,649 | £29,832 | £147,530 |
| Profit Before Tax | £14,877 | £15,426 | £16,390 | £17,379 | £18,606 | £82,678 |
| Profit After Tax | £12,050 | £12,495 | £13,276 | £14,077 | £15,071 | £66,969 |
| Change In Property Value | £17,250 | £17,768 | £33,551 | £38,614 | £40,931 | £148,114 |
| Net Return | £29,300 | £30,263 | £46,827 | £52,691 | £56,002 | £215,083 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change