Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£18,934
↗ 27%After 5 Years
Change In Property Value
£63,444
↗ 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 | £15,180 | £15,408 | £15,639 | £16,030 | £16,431 | £78,687 |
| Total Expenses | £10,917 | £10,989 | £11,054 | £11,134 | £11,217 | £55,311 |
| Profit Before Tax | £4,263 | £4,418 | £4,585 | £4,895 | £5,213 | £23,376 |
| Profit After Tax | £3,453 | £3,579 | £3,714 | £3,965 | £4,223 | £18,934 |
| Change In Property Value | £6,899 | £13,027 | £14,993 | £15,892 | £12,634 | £63,444 |
| Net Return | £10,352 | £16,605 | £18,707 | £19,857 | £16,857 | £82,378 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change