Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£48,090
↗ 31%After 5 Years
Change In Property Value
£131,040
↗ 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 | £31,344 | £31,814 | £32,291 | £33,099 | £33,926 | £162,474 |
| Total Expenses | £20,416 | £20,513 | £20,602 | £20,724 | £20,850 | £103,104 |
| Profit Before Tax | £10,928 | £11,301 | £11,690 | £12,374 | £13,077 | £59,370 |
| Profit After Tax | £8,852 | £9,154 | £9,469 | £10,023 | £10,592 | £48,090 |
| Change In Property Value | £14,249 | £26,906 | £30,966 | £32,824 | £26,095 | £131,040 |
| Net Return | £23,100 | £36,060 | £40,435 | £42,848 | £36,687 | £179,130 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change