Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£45,135

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£124,143

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£19,447	£19,542	£19,628	£19,746	£19,867	£98,230
Profit Before Tax	£10,253	£10,604	£10,970	£11,616	£12,279	£55,722
Profit After Tax	£8,305	£8,589	£8,886	£9,409	£9,946	£45,135
Change In Property Value	£13,499	£25,490	£29,336	£31,096	£24,722	£124,143
Net Return	£21,803	£34,079	£38,222	£40,506	£34,668	£169,278
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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