Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£34,166
↗ 33%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
115%
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 | £24,924 | £25,298 | £25,930 | £26,579 | £27,376 | £130,107 |
| Total Expenses | £17,387 | £17,470 | £17,576 | £17,685 | £17,807 | £87,926 |
| Profit Before Tax | £7,537 | £7,828 | £8,354 | £8,894 | £9,568 | £42,181 |
| Profit After Tax | £6,105 | £6,340 | £6,767 | £7,204 | £7,750 | £34,166 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,855 | £16,383 | £25,730 | £29,029 | £30,885 | £117,883 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change