Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£62,993

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£165,542

↗ 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	£39,600	£40,194	£40,797	£41,817	£42,862	£205,270
Total Expenses	£25,265	£25,374	£25,476	£25,620	£25,767	£127,501
Profit Before Tax	£14,335	£14,820	£15,321	£16,197	£17,096	£77,769
Profit After Tax	£11,611	£12,004	£12,410	£13,120	£13,847	£62,993
Change In Property Value	£18,000	£33,990	£39,119	£41,467	£32,966	£165,542
Net Return	£29,611	£45,994	£51,530	£54,586	£46,813	£228,535
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	27%	24%	115%

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