Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£39,847
↗ 29%After 5 Years
Change In Property Value
£109,462
↗ 26%After 5 Years
Return On Investment
109%
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 | £32,592 | £33,081 | £33,908 | £34,756 | £35,798 | £170,135 |
| Total Expenses | £23,878 | £24,013 | £24,177 | £24,344 | £24,529 | £120,941 |
| Profit Before Tax | £8,714 | £9,067 | £9,731 | £10,411 | £11,270 | £49,194 |
| Profit After Tax | £7,058 | £7,345 | £7,882 | £8,433 | £9,128 | £39,847 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £19,807 | £20,476 | £32,678 | £36,971 | £39,378 | £149,309 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change