Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£33,222
↗ 24%After 5 Years
Change In Property Value
£109,462
↗ 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 | £28,896 | £29,329 | £30,063 | £30,814 | £31,739 | £150,841 |
| Total Expenses | £21,749 | £21,839 | £21,955 | £22,074 | £22,209 | £109,827 |
| Profit Before Tax | £7,147 | £7,491 | £8,108 | £8,740 | £9,529 | £41,014 |
| Profit After Tax | £5,789 | £6,067 | £6,567 | £7,079 | £7,719 | £33,222 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £18,537 | £19,198 | £31,363 | £35,617 | £37,969 | £142,684 |
| 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