Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£18,624
↗ 29%After 5 Years
Change In Property Value
£54,081
↗ 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 | £12,050 | £12,123 | £12,209 | £12,297 | £12,394 | £61,073 |
| Profit Before Tax | £4,054 | £4,223 | £4,545 | £4,876 | £5,295 | £22,992 |
| Profit After Tax | £3,284 | £3,420 | £3,682 | £3,949 | £4,289 | £18,624 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,582 | £9,908 | £15,932 | £18,049 | £19,234 | £72,704 |
| 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