Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£42,135

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£117,245

↗ 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	£28,044	£28,465	£28,892	£29,614	£30,354	£145,368
Total Expenses	£18,477	£18,569	£18,653	£18,767	£18,884	£93,350
Profit Before Tax	£9,567	£9,895	£10,239	£10,847	£11,471	£52,018
Profit After Tax	£7,749	£8,015	£8,293	£8,786	£9,291	£42,135
Change In Property Value	£12,749	£24,073	£27,706	£29,369	£23,348	£117,245
Net Return	£20,498	£32,089	£36,000	£38,155	£32,639	£159,380
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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