Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£35,689
↗ 24%After 5 Years
Change In Property Value
£115,902
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £22,912 | £23,004 | £23,124 | £23,248 | £23,388 | £115,676 |
| Profit Before Tax | £7,688 | £8,055 | £8,711 | £9,384 | £10,222 | £44,060 |
| Profit After Tax | £6,227 | £6,525 | £7,056 | £7,601 | £8,280 | £35,689 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £19,726 | £20,428 | £33,310 | £37,817 | £40,309 | £151,591 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change