Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£16,552
↗ 26%After 5 Years
Change In Property Value
£57,926
↗ 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 | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £10,141 | £10,212 | £10,274 | £10,352 | £10,431 | £51,409 |
| Profit Before Tax | £3,719 | £3,856 | £4,005 | £4,284 | £4,571 | £20,435 |
| Profit After Tax | £3,012 | £3,123 | £3,244 | £3,470 | £3,703 | £16,552 |
| Change In Property Value | £6,299 | £11,894 | £13,689 | £14,510 | £11,535 | £57,926 |
| Net Return | £9,311 | £15,017 | £16,932 | £17,980 | £15,238 | £74,478 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change