Flat M3 3 beds 2 baths

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£163,497First Year

Profit From Rental Income

After 5 Years

£57,696

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£128,793

↗ 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	£38,496	£39,073	£40,050	£41,052	£42,283	£200,954
Total Expenses	£25,687	£25,791	£25,931	£26,075	£26,241	£129,725
Profit Before Tax	£12,809	£13,283	£14,119	£14,976	£16,042	£71,229
Profit After Tax	£10,375	£10,759	£11,436	£12,131	£12,994	£57,696
Change In Property Value	£15,000	£15,450	£29,174	£33,577	£35,592	£128,793
Net Return	£25,375	£26,209	£40,611	£45,708	£48,586	£186,489
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
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