Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£25,517
↗ 30%After 5 Years
Change In Property Value
£72,112
↗ 26%After 5 Years
Return On Investment
113%
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 | £21,468 | £21,790 | £22,335 | £22,893 | £23,580 | £112,066 |
| Total Expenses | £15,901 | £15,994 | £16,105 | £16,219 | £16,344 | £80,563 |
| Profit Before Tax | £5,567 | £5,796 | £6,230 | £6,674 | £7,236 | £31,503 |
| Profit After Tax | £4,509 | £4,695 | £5,046 | £5,406 | £5,861 | £25,517 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £12,908 | £13,345 | £21,381 | £24,206 | £25,789 | £97,629 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change