Flat M3 1 bed 1 bath

Bankside, Collier Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£36,140

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£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

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