Flat M3 3 beds 2 baths

101 Bankside, Colliers Yard, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£78,153

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£170,009

↗ 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	£50,628	£51,387	£52,672	£53,989	£55,609	£264,285
Total Expenses	£33,248	£33,370	£33,542	£33,717	£33,922	£167,799
Profit Before Tax	£17,380	£18,017	£19,130	£20,272	£21,687	£96,486
Profit After Tax	£14,078	£14,594	£15,496	£16,420	£17,566	£78,153
Change In Property Value	£19,800	£20,394	£38,511	£44,322	£46,982	£170,009
Net Return	£33,878	£34,988	£54,006	£60,742	£64,548	£248,162
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	15%	16%	25%	28%	29%	113%

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