Flat
M3
3 beds
2 baths
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£57,148
↗ 35%After 5 Years
Change In Property Value
£128,793
↗ 26%After 5 Years
Return On Investment
114%
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 | £38,352 | £38,927 | £39,900 | £40,898 | £42,125 | £200,203 |
| Total Expenses | £25,673 | £25,776 | £25,916 | £26,060 | £26,225 | £129,650 |
| Profit Before Tax | £12,679 | £13,151 | £13,984 | £14,838 | £15,900 | £70,553 |
| Profit After Tax | £10,270 | £10,653 | £11,327 | £12,019 | £12,879 | £57,148 |
| Change In Property Value | £15,000 | £15,450 | £29,174 | £33,577 | £35,592 | £128,793 |
| Net Return | £25,270 | £26,102 | £40,502 | £45,596 | £48,470 | £185,941 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change