Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£18,983

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£15,010	£15,085	£15,176	£15,269	£15,373	£75,913
Profit Before Tax	£4,022	£4,233	£4,624	£5,026	£5,531	£23,436
Profit After Tax	£3,258	£3,428	£3,746	£4,071	£4,480	£18,983
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£11,656	£12,079	£20,081	£22,871	£24,408	£91,095
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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