Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£32,456
↗ 29%After 5 Years
Change In Property Value
£90,143
↗ 26%After 5 Years
Return On Investment
110%
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 | £26,844 | £27,247 | £27,928 | £28,626 | £29,485 | £140,129 |
| Total Expenses | £19,753 | £19,866 | £20,003 | £20,142 | £20,296 | £100,060 |
| Profit Before Tax | £7,091 | £7,380 | £7,925 | £8,484 | £9,189 | £40,069 |
| Profit After Tax | £5,744 | £5,978 | £6,419 | £6,872 | £7,443 | £32,456 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £16,242 | £16,792 | £26,839 | £30,373 | £32,354 | £122,599 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change