Flat
M3
3 beds
2 baths
The Houldsworth Penthouse, Bankside, Colliers Yard, Greengate, Manchester M3
North West, England · M3
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£109,641
↗ 36%After 5 Years
Change In Property Value
£231,830
↗ 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 | £69,036 | £70,072 | £71,823 | £73,619 | £75,827 | £360,377 |
| Total Expenses | £44,611 | £44,761 | £44,979 | £45,202 | £45,466 | £225,018 |
| Profit Before Tax | £24,425 | £25,311 | £26,845 | £28,417 | £30,362 | £135,359 |
| Profit After Tax | £19,784 | £20,502 | £21,744 | £23,018 | £24,593 | £109,641 |
| Change In Property Value | £27,000 | £27,810 | £52,515 | £60,439 | £64,066 | £231,830 |
| Net Return | £46,784 | £48,312 | £74,259 | £83,457 | £88,659 | £341,470 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change