Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£26,073
↗ 29%After 5 Years
Change In Property Value
£80,012
↗ 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 | £19,140 | £19,427 | £19,719 | £20,211 | £20,717 | £99,214 |
| Total Expenses | £13,245 | £13,323 | £13,394 | £13,485 | £13,578 | £67,024 |
| Profit Before Tax | £5,895 | £6,104 | £6,325 | £6,727 | £7,139 | £32,189 |
| Profit After Tax | £4,775 | £4,944 | £5,123 | £5,449 | £5,782 | £26,073 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £13,475 | £21,372 | £24,031 | £25,491 | £21,716 | £106,085 |
| Return From Rental Income (%) | 5% | 5% | 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