Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£24,889
↗ 29%After 5 Years
Change In Property Value
£77,239
↗ 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 | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £12,855 | £12,933 | £13,002 | £13,092 | £13,183 | £65,066 |
| Profit Before Tax | £5,625 | £5,824 | £6,036 | £6,423 | £6,819 | £30,727 |
| Profit After Tax | £4,556 | £4,718 | £4,889 | £5,203 | £5,524 | £24,889 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £12,954 | £20,577 | £23,142 | £24,550 | £20,905 | £102,128 |
| 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