Flat
M3
3 beds
2 baths
The Alderman Penthouse, Bankside Boulevard, Colliers Yard, Manchester M3
North West, England · M3
View property listing
Initial Investment
£272,000First YearProfit From Rental Income
£98,758
↗ 36%After 5 Years
Change In Property Value
£208,647
↗ 26%After 5 Years
Return On Investment
113%
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 | £62,376 | £63,312 | £64,894 | £66,517 | £68,512 | £325,611 |
| Total Expenses | £40,374 | £40,514 | £40,715 | £40,921 | £41,163 | £203,688 |
| Profit Before Tax | £22,002 | £22,798 | £24,179 | £25,596 | £27,349 | £121,923 |
| Profit After Tax | £17,821 | £18,466 | £19,585 | £20,732 | £22,153 | £98,758 |
| Change In Property Value | £24,300 | £25,029 | £47,263 | £54,396 | £57,659 | £208,647 |
| Net Return | £42,121 | £43,495 | £66,848 | £75,128 | £79,812 | £307,405 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change