Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£172,232First Year

Profit From Rental Income

After 5 Years

£43,046

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£135,221

↗ 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	£35,700	£36,235	£37,141	£38,070	£39,212	£186,359
Total Expenses	£26,397	£26,497	£26,630	£26,767	£26,924	£133,216
Profit Before Tax	£9,303	£9,739	£10,511	£11,303	£12,288	£53,143
Profit After Tax	£7,535	£7,888	£8,514	£9,155	£9,953	£43,046
Change In Property Value	£15,749	£16,221	£30,631	£35,253	£37,368	£135,221
Net Return	£23,284	£24,109	£39,144	£44,408	£47,321	£178,267
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	27%	104%

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