Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£38,111

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£122,342

↗ 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	£32,292	£32,776	£33,596	£34,436	£35,469	£168,569
Total Expenses	£24,073	£24,167	£24,292	£24,420	£24,566	£121,518
Profit Before Tax	£8,219	£8,609	£9,304	£10,016	£10,903	£47,050
Profit After Tax	£6,658	£6,973	£7,536	£8,113	£8,831	£38,111
Change In Property Value	£14,249	£14,676	£27,713	£31,895	£33,809	£122,342
Net Return	£20,906	£21,649	£35,249	£40,008	£42,640	£160,452
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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