Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£23,698

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£74,480

↗ 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	£17,820	£18,087	£18,359	£18,818	£19,288	£92,372
Total Expenses	£12,468	£12,544	£12,613	£12,700	£12,790	£63,115
Profit Before Tax	£5,352	£5,543	£5,746	£6,117	£6,498	£29,257
Profit After Tax	£4,335	£4,490	£4,654	£4,955	£5,263	£23,698
Change In Property Value	£8,099	£15,293	£17,600	£18,656	£14,832	£74,480
Net Return	£12,434	£19,782	£22,255	£23,612	£20,095	£98,178
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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