Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£52,192
↗ 29%After 5 Years
Change In Property Value
£141,661
↗ 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 | £42,180 | £42,813 | £43,883 | £44,980 | £46,329 | £220,185 |
| Total Expenses | £30,755 | £30,927 | £31,135 | £31,349 | £31,584 | £155,751 |
| Profit Before Tax | £11,425 | £11,886 | £12,748 | £13,631 | £14,745 | £64,435 |
| Profit After Tax | £9,254 | £9,627 | £10,326 | £11,041 | £11,944 | £52,192 |
| Change In Property Value | £16,499 | £16,993 | £32,089 | £36,932 | £39,148 | £141,661 |
| Net Return | £25,753 | £26,621 | £42,415 | £47,973 | £51,091 | £193,853 |
| 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