Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£57,038
↗ 32%After 5 Years
Change In Property Value
£151,747
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,300 | £36,844 | £37,397 | £38,332 | £39,290 | £188,164 |
| Total Expenses | £23,326 | £23,431 | £23,527 | £23,662 | £23,801 | £117,747 |
| Profit Before Tax | £12,974 | £13,414 | £13,870 | £14,670 | £15,490 | £70,417 |
| Profit After Tax | £10,509 | £10,865 | £11,235 | £11,883 | £12,547 | £57,038 |
| Change In Property Value | £16,500 | £31,158 | £35,859 | £38,011 | £30,219 | £151,747 |
| Net Return | £27,009 | £42,023 | £47,094 | £49,894 | £42,765 | £208,785 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change