Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£25,865
↗ 23%After 5 Years
Change In Property Value
£90,143
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,757 | £25,376 | £26,137 | £124,218 |
| Total Expenses | £18,264 | £18,346 | £18,449 | £18,555 | £18,673 | £92,286 |
| Profit Before Tax | £5,532 | £5,807 | £6,308 | £6,821 | £7,464 | £31,932 |
| Profit After Tax | £4,481 | £4,704 | £5,109 | £5,525 | £6,045 | £25,865 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £14,980 | £15,517 | £25,529 | £29,026 | £30,956 | £116,008 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change