Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£172,232First Year

Profit From Rental Income

After 5 Years

£49,715

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£135,221

↗ 26%After 5 Years

Return On Investment

107%

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	£40,260	£40,864	£41,885	£42,933	£44,221	£210,163
Total Expenses	£29,379	£29,544	£29,743	£29,947	£30,173	£148,786
Profit Before Tax	£10,881	£11,320	£12,142	£12,985	£14,048	£61,376
Profit After Tax	£8,813	£9,169	£9,835	£10,518	£11,379	£49,715
Change In Property Value	£15,749	£16,221	£30,631	£35,253	£37,368	£135,221
Net Return	£24,562	£25,390	£40,466	£45,771	£48,747	£184,936
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	23%	27%	28%	107%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change