Flat
M3
3 beds
2 baths
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£74,206
↗ 36%After 5 Years
Change In Property Value
£162,281
↗ 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 | £48,324 | £49,049 | £50,275 | £51,532 | £53,078 | £252,258 |
| Total Expenses | £31,828 | £31,946 | £32,112 | £32,281 | £32,479 | £160,645 |
| Profit Before Tax | £16,496 | £17,103 | £18,163 | £19,251 | £20,599 | £91,613 |
| Profit After Tax | £13,362 | £13,853 | £14,712 | £15,593 | £16,686 | £74,206 |
| Change In Property Value | £18,900 | £19,467 | £36,760 | £42,308 | £44,846 | £162,281 |
| Net Return | £32,262 | £33,320 | £51,473 | £57,901 | £61,532 | £236,487 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 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