Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£62,999
↗ 32%After 5 Years
Change In Property Value
£165,528
↗ 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 | £39,600 | £40,194 | £40,797 | £41,817 | £42,862 | £205,270 |
| Total Expenses | £25,263 | £25,373 | £25,474 | £25,618 | £25,765 | £127,493 |
| Profit Before Tax | £14,337 | £14,821 | £15,323 | £16,199 | £17,097 | £77,777 |
| Profit After Tax | £11,613 | £12,005 | £12,411 | £13,121 | £13,849 | £62,999 |
| Change In Property Value | £17,999 | £33,987 | £39,116 | £41,463 | £32,963 | £165,528 |
| Net Return | £29,611 | £45,992 | £51,528 | £54,584 | £46,812 | £228,527 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change