Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£50,402
↗ 25%After 5 Years
Change In Property Value
£154,540
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £29,883 | £29,990 | £30,137 | £30,287 | £30,460 | £150,757 |
| Profit Before Tax | £10,917 | £11,422 | £12,311 | £13,222 | £14,354 | £62,225 |
| Profit After Tax | £8,843 | £9,252 | £9,972 | £10,710 | £11,627 | £50,402 |
| Change In Property Value | £17,999 | £18,538 | £35,007 | £40,290 | £42,707 | £154,540 |
| Net Return | £26,841 | £27,790 | £44,978 | £50,999 | £54,334 | £204,943 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change