Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£45,128
↗ 31%After 5 Years
Change In Property Value
£124,156
↗ 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 | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £19,449 | £19,543 | £19,630 | £19,748 | £19,869 | £98,238 |
| Profit Before Tax | £10,251 | £10,602 | £10,968 | £11,615 | £12,278 | £55,714 |
| Profit After Tax | £8,304 | £8,588 | £8,884 | £9,408 | £9,945 | £45,128 |
| Change In Property Value | £13,500 | £25,493 | £29,340 | £31,100 | £24,724 | £124,156 |
| Net Return | £21,804 | £34,080 | £38,224 | £40,508 | £34,669 | £169,285 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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