Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£26,080
↗ 29%After 5 Years
Change In Property Value
£79,998
↗ 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 | £13,243 | £13,322 | £13,392 | £13,483 | £13,576 | £67,016 |
| Profit Before Tax | £5,897 | £6,105 | £6,327 | £6,728 | £7,140 | £32,197 |
| Profit After Tax | £4,776 | £4,945 | £5,124 | £5,450 | £5,784 | £26,080 |
| Change In Property Value | £8,699 | £16,426 | £18,904 | £20,039 | £15,931 | £79,998 |
| Net Return | £13,475 | £21,371 | £24,029 | £25,489 | £21,715 | £106,078 |
| 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