Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£33,226

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£96,552

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£15,570	£15,654	£15,730	£15,832	£15,935	£78,722
Profit Before Tax	£7,530	£7,792	£8,068	£8,561	£9,068	£41,019
Profit After Tax	£6,100	£6,312	£6,535	£6,935	£7,345	£33,226
Change In Property Value	£10,499	£19,825	£22,816	£24,185	£19,227	£96,552
Net Return	£16,598	£26,136	£29,351	£31,120	£26,572	£129,778
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change