Flat
M3
1 bed
1 bath
Bankside, Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£113,275First YearProfit From Rental Income
£38,740
↗ 34%After 5 Years
Change In Property Value
£91,830
↗ 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 | £27,456 | £27,868 | £28,565 | £29,279 | £30,157 | £143,324 |
| Total Expenses | £18,890 | £18,977 | £19,090 | £19,205 | £19,335 | £95,496 |
| Profit Before Tax | £8,566 | £8,891 | £9,475 | £10,074 | £10,822 | £47,828 |
| Profit After Tax | £6,939 | £7,202 | £7,675 | £8,160 | £8,766 | £38,740 |
| Change In Property Value | £10,695 | £11,016 | £20,802 | £23,941 | £25,377 | £91,830 |
| Net Return | £17,634 | £18,217 | £28,476 | £32,101 | £34,143 | £130,571 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change