Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£51,090

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£137,938

↗ 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	£33,000	£33,495	£33,997	£34,847	£35,719	£171,058
Total Expenses	£21,386	£21,485	£21,577	£21,703	£21,833	£107,985
Profit Before Tax	£11,614	£12,010	£12,421	£13,144	£13,885	£63,074
Profit After Tax	£9,407	£9,728	£10,061	£10,647	£11,247	£51,090
Change In Property Value	£14,999	£28,322	£32,596	£34,552	£27,469	£137,938
Net Return	£24,406	£38,050	£42,657	£45,199	£38,716	£189,027
Return From Rental Income (%)	6%	6%	6%	7%	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