Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,611
↗ 29%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
114%
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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £12,053 | £12,126 | £12,212 | £12,300 | £12,397 | £61,088 |
| Profit Before Tax | £4,051 | £4,220 | £4,542 | £4,873 | £5,291 | £22,977 |
| Profit After Tax | £3,281 | £3,418 | £3,679 | £3,947 | £4,286 | £18,611 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £9,581 | £9,907 | £15,933 | £18,050 | £19,235 | £72,705 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change