Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£172,232First YearProfit From Rental Income
£54,044
↗ 31%After 5 Years
Change In Property Value
£144,835
↗ 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 | £34,644 | £35,164 | £35,691 | £36,583 | £37,498 | £179,580 |
| Total Expenses | £22,355 | £22,457 | £22,550 | £22,681 | £22,816 | £112,859 |
| Profit Before Tax | £12,289 | £12,707 | £13,141 | £13,902 | £14,682 | £66,721 |
| Profit After Tax | £9,954 | £10,293 | £10,644 | £11,261 | £11,893 | £54,044 |
| Change In Property Value | £15,749 | £29,738 | £34,226 | £36,280 | £28,842 | £144,835 |
| Net Return | £25,703 | £40,031 | £44,870 | £47,540 | £40,735 | £198,880 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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