Flat M3 3 beds 2 baths

The Buckley Penthouse, Bankside Boulevard, Colliers Yard, Manchester M3

North West, England · M3

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£133,233

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£278,196

↗ 26%After 5 Years

Return On Investment

110%

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	£82,836	£84,079	£86,181	£88,335	£90,985	£432,415
Total Expenses	£53,133	£53,303	£53,556	£53,815	£54,123	£267,930
Profit Before Tax	£29,703	£30,776	£32,624	£34,520	£36,862	£164,485
Profit After Tax	£24,060	£24,928	£26,426	£27,961	£29,858	£133,233
Change In Property Value	£32,400	£33,372	£63,017	£72,527	£76,879	£278,196
Net Return	£56,460	£58,300	£89,443	£100,488	£106,737	£411,429
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	15%	16%	24%	27%	29%	110%

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