Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£57,044
↗ 32%After 5 Years
Change In Property Value
£151,733
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,300 | £36,844 | £37,397 | £38,332 | £39,290 | £188,164 |
| Total Expenses | £23,325 | £23,429 | £23,525 | £23,661 | £23,799 | £117,739 |
| Profit Before Tax | £12,975 | £13,415 | £13,872 | £14,671 | £15,491 | £70,425 |
| Profit After Tax | £10,510 | £10,866 | £11,236 | £11,884 | £12,548 | £57,044 |
| Change In Property Value | £16,499 | £31,155 | £35,856 | £38,008 | £30,216 | £151,733 |
| Net Return | £27,009 | £42,021 | £47,092 | £49,891 | £42,764 | £208,777 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change