Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£21,598
↗ 30%After 5 Years
Change In Property Value
£61,808
↗ 26%After 5 Years
Return On Investment
114%
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 | £18,408 | £18,684 | £19,151 | £19,630 | £20,219 | £96,092 |
| Total Expenses | £13,701 | £13,782 | £13,879 | £13,978 | £14,087 | £69,428 |
| Profit Before Tax | £4,707 | £4,902 | £5,272 | £5,652 | £6,132 | £26,664 |
| Profit After Tax | £3,813 | £3,971 | £4,270 | £4,578 | £4,967 | £21,598 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £11,011 | £11,385 | £18,271 | £20,692 | £22,047 | £83,406 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change