Flat
M3
2 beds
2 baths
Collier St, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£44,491
↗ 35%After 5 Years
Change In Property Value
£103,035
↗ 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 | £30,804 | £31,266 | £32,048 | £32,849 | £33,834 | £160,801 |
| Total Expenses | £20,950 | £21,043 | £21,164 | £21,288 | £21,429 | £105,873 |
| Profit Before Tax | £9,854 | £10,223 | £10,884 | £11,561 | £12,405 | £54,928 |
| Profit After Tax | £7,981 | £8,281 | £8,816 | £9,365 | £10,048 | £44,491 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £19,981 | £20,641 | £32,156 | £36,227 | £38,522 | £147,527 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| 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