Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£52,226
↗ 29%After 5 Years
Change In Property Value
£141,674
↗ 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 | £42,192 | £42,825 | £43,896 | £44,993 | £46,343 | £220,248 |
| Total Expenses | £30,759 | £30,931 | £31,140 | £31,353 | £31,589 | £155,772 |
| Profit Before Tax | £11,433 | £11,894 | £12,756 | £13,640 | £14,754 | £64,476 |
| Profit After Tax | £9,260 | £9,634 | £10,332 | £11,048 | £11,951 | £52,226 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £25,760 | £26,629 | £42,424 | £47,984 | £51,102 | £193,899 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 23% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change