Flat M3 3 beds 2 baths

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£74,937

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£162,281

↗ 26%After 5 Years

Return On Investment

114%

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	£48,516	£49,244	£50,475	£51,737	£53,289	£253,260
Total Expenses	£31,847	£31,966	£32,132	£32,302	£32,500	£160,746
Profit Before Tax	£16,669	£17,278	£18,343	£19,435	£20,789	£92,515
Profit After Tax	£13,502	£13,995	£14,858	£15,742	£16,839	£74,937
Change In Property Value	£18,900	£19,467	£36,760	£42,308	£44,846	£162,281
Net Return	£32,402	£33,462	£51,618	£58,050	£61,685	£237,218
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	16%	25%	28%	30%	114%

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