Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£40,578
↗ 25%After 5 Years
Change In Property Value
£128,781
↗ 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 | £33,996 | £34,506 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £25,235 | £25,332 | £25,461 | £25,594 | £25,745 | £127,367 |
| Profit Before Tax | £8,761 | £9,174 | £9,907 | £10,659 | £11,595 | £50,096 |
| Profit After Tax | £7,096 | £7,431 | £8,025 | £8,634 | £9,392 | £40,578 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £22,095 | £22,879 | £37,197 | £42,208 | £44,981 | £169,360 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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