Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£189,732First Year

Profit From Rental Income

After 5 Years

£59,999

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£158,631

↗ 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	£37,944	£38,513	£39,091	£40,068	£41,070	£196,686
Total Expenses	£24,293	£24,400	£24,499	£24,639	£24,781	£122,613
Profit Before Tax	£13,651	£14,113	£14,592	£15,429	£16,288	£74,073
Profit After Tax	£11,057	£11,431	£11,819	£12,498	£13,194	£59,999
Change In Property Value	£17,249	£32,571	£37,486	£39,735	£31,590	£158,631
Net Return	£28,305	£44,002	£49,305	£52,233	£44,783	£218,630
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	28%	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