Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£17,029
↗ 21%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,676 | £17,941 | £18,390 | £18,849 | £19,415 | £92,271 |
| Total Expenses | £14,083 | £14,156 | £14,243 | £14,333 | £14,432 | £71,248 |
| Profit Before Tax | £3,593 | £3,786 | £4,146 | £4,516 | £4,982 | £21,023 |
| Profit After Tax | £2,910 | £3,066 | £3,358 | £3,658 | £4,036 | £17,029 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £10,710 | £11,100 | £18,529 | £21,118 | £22,544 | £84,002 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change