Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£24,271

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£75,860

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,144	£18,416	£18,692	£19,160	£19,639	£94,051
Total Expenses	£12,661	£12,738	£12,807	£12,895	£12,986	£64,087
Profit Before Tax	£5,483	£5,678	£5,886	£6,264	£6,653	£29,964
Profit After Tax	£4,441	£4,599	£4,767	£5,074	£5,389	£24,271
Change In Property Value	£8,249	£15,576	£17,926	£19,002	£15,107	£75,860
Net Return	£12,690	£20,175	£22,694	£24,076	£20,495	£100,130
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change