Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£22,507
↗ 28%After 5 Years
Change In Property Value
£71,721
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,160 | £17,417 | £17,679 | £18,121 | £18,574 | £88,950 |
| Total Expenses | £12,080 | £12,156 | £12,223 | £12,309 | £12,397 | £61,164 |
| Profit Before Tax | £5,080 | £5,262 | £5,456 | £5,812 | £6,177 | £27,787 |
| Profit After Tax | £4,115 | £4,262 | £4,419 | £4,708 | £5,003 | £22,507 |
| Change In Property Value | £7,799 | £14,726 | £16,948 | £17,965 | £14,282 | £71,721 |
| Net Return | £11,913 | £18,988 | £21,368 | £22,673 | £19,286 | £94,228 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change