Flat
M3
1 bed
1 bath
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£36,140
↗ 34%After 5 Years
Change In Property Value
£87,580
↗ 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 | £26,076 | £26,467 | £27,129 | £27,807 | £28,641 | £136,120 |
| Total Expenses | £18,097 | £18,182 | £18,291 | £18,403 | £18,529 | £91,503 |
| Profit Before Tax | £7,979 | £8,285 | £8,837 | £9,404 | £10,112 | £44,617 |
| Profit After Tax | £6,463 | £6,711 | £7,158 | £7,617 | £8,191 | £36,140 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £16,663 | £17,217 | £26,997 | £30,450 | £32,393 | £123,720 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change