Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£45,467
↗ 25%After 5 Years
Change In Property Value
£141,661
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,392 | £37,953 | £38,902 | £39,874 | £41,070 | £195,191 |
| Total Expenses | £27,558 | £27,661 | £27,798 | £27,940 | £28,102 | £139,059 |
| Profit Before Tax | £9,834 | £10,292 | £11,103 | £11,935 | £12,969 | £56,133 |
| Profit After Tax | £7,965 | £8,337 | £8,994 | £9,667 | £10,505 | £45,467 |
| Change In Property Value | £16,499 | £16,993 | £32,089 | £36,932 | £39,148 | £141,661 |
| Net Return | £24,464 | £25,330 | £41,083 | £46,599 | £49,652 | £187,128 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change