Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£47,935
↗ 25%After 5 Years
Change In Property Value
£148,101
↗ 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 | £39,096 | £39,682 | £40,675 | £41,691 | £42,942 | £204,086 |
| Total Expenses | £28,721 | £28,825 | £28,968 | £29,113 | £29,281 | £144,908 |
| Profit Before Tax | £10,375 | £10,857 | £11,707 | £12,578 | £13,661 | £59,179 |
| Profit After Tax | £8,404 | £8,794 | £9,483 | £10,188 | £11,066 | £47,935 |
| Change In Property Value | £17,249 | £17,766 | £33,548 | £38,611 | £40,927 | £148,101 |
| Net Return | £25,652 | £26,560 | £43,031 | £48,799 | £51,993 | £196,035 |
| 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