Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£17,037
↗ 21%After 5 Years
Change In Property Value
£66,960
↗ 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 | £14,081 | £14,154 | £14,241 | £14,331 | £14,430 | £71,238 |
| Profit Before Tax | £3,595 | £3,788 | £4,148 | £4,518 | £4,984 | £21,033 |
| Profit After Tax | £2,912 | £3,068 | £3,360 | £3,660 | £4,037 | £17,037 |
| Change In Property Value | £7,799 | £8,032 | £15,168 | £17,457 | £18,504 | £66,960 |
| Net Return | £10,710 | £11,100 | £18,528 | £21,117 | £22,542 | £83,997 |
| 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