Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£27,264
↗ 29%After 5 Years
Change In Property Value
£82,771
↗ 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 | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £13,633 | £13,712 | £13,783 | £13,876 | £13,971 | £68,975 |
| Profit Before Tax | £6,168 | £6,385 | £6,615 | £7,032 | £7,460 | £33,660 |
| Profit After Tax | £4,996 | £5,172 | £5,358 | £5,696 | £6,043 | £27,264 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £13,996 | £22,167 | £24,918 | £26,429 | £22,526 | £110,035 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change