Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£14,170
↗ 24%After 5 Years
Change In Property Value
£52,408
↗ 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 | £12,540 | £12,728 | £12,919 | £13,242 | £13,573 | £65,002 |
| Total Expenses | £9,366 | £9,434 | £9,495 | £9,569 | £9,644 | £47,508 |
| Profit Before Tax | £3,174 | £3,294 | £3,424 | £3,673 | £3,929 | £17,494 |
| Profit After Tax | £2,571 | £2,668 | £2,774 | £2,975 | £3,182 | £14,170 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £8,270 | £13,429 | £15,158 | £16,103 | £13,619 | £66,578 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change