Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£32,444
↗ 29%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,844 | £27,247 | £27,928 | £28,626 | £29,485 | £140,129 |
| Total Expenses | £19,756 | £19,869 | £20,006 | £20,145 | £20,299 | £100,075 |
| Profit Before Tax | £7,088 | £7,377 | £7,922 | £8,481 | £9,186 | £40,054 |
| Profit After Tax | £5,742 | £5,976 | £6,417 | £6,869 | £7,440 | £32,444 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £16,242 | £16,791 | £26,839 | £30,374 | £32,355 | £122,600 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change