Flat M3 1 bed 1 bath

Bankside, Collier St, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,275First Year

Profit From Rental Income

After 5 Years

£38,740

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£91,831

↗ 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	£95,497
Profit Before Tax	£8,566	£8,891	£9,475	£10,074	£10,822	£47,827
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	£91,831
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

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