Flat
M3
1 bed
1 bath
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£113,275First YearProfit From Rental Income
£38,329
↗ 34%After 5 Years
Change In Property Value
£91,830
↗ 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 | £27,348 | £27,758 | £28,452 | £29,163 | £30,038 | £142,760 |
| Total Expenses | £18,879 | £18,966 | £19,078 | £19,193 | £19,323 | £95,440 |
| Profit Before Tax | £8,469 | £8,792 | £9,374 | £9,970 | £10,715 | £47,320 |
| Profit After Tax | £6,860 | £7,122 | £7,593 | £8,076 | £8,679 | £38,329 |
| Change In Property Value | £10,695 | £11,016 | £20,802 | £23,941 | £25,377 | £91,830 |
| Net Return | £17,555 | £18,138 | £28,394 | £32,017 | £34,056 | £130,160 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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