Flat M3 1 bed 1 bath

Colliers St, Manchester M3

North West, England · M3

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£34,824

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 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	£25,308	£25,688	£26,330	£26,988	£27,798	£132,111
Total Expenses	£17,624	£17,708	£17,815	£17,924	£18,048	£89,118
Profit Before Tax	£7,684	£7,980	£8,515	£9,064	£9,750	£42,993
Profit After Tax	£6,224	£6,464	£6,897	£7,342	£7,897	£34,824
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£16,124	£16,661	£26,153	£29,503	£31,388	£119,829
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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