Flat
M3
2 beds
2 baths
Collier Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£15,791
↗ 28%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
112%
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 | £14,184 | £14,397 | £14,757 | £15,126 | £15,579 | £74,042 |
| Total Expenses | £10,758 | £10,826 | £10,905 | £10,985 | £11,073 | £54,547 |
| Profit Before Tax | £3,426 | £3,571 | £3,852 | £4,140 | £4,506 | £19,496 |
| Profit After Tax | £2,775 | £2,893 | £3,120 | £3,354 | £3,650 | £15,791 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £8,325 | £8,609 | £13,915 | £15,777 | £16,819 | £63,445 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change