Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£26,545
↗ 29%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
112%
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 | £22,248 | £22,582 | £23,146 | £23,725 | £24,437 | £116,138 |
| Total Expenses | £16,455 | £16,551 | £16,666 | £16,783 | £16,912 | £83,366 |
| Profit Before Tax | £5,793 | £6,031 | £6,481 | £6,942 | £7,524 | £32,771 |
| Profit After Tax | £4,693 | £4,885 | £5,249 | £5,623 | £6,095 | £26,545 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,393 | £13,846 | £22,171 | £25,098 | £26,738 | £101,245 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change