Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£53,865
↗ 35%After 5 Years
Change In Property Value
£122,342
↗ 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 | £36,432 | £36,978 | £37,903 | £38,851 | £40,016 | £190,180 |
| Total Expenses | £24,487 | £24,587 | £24,723 | £24,862 | £25,021 | £123,679 |
| Profit Before Tax | £11,945 | £12,391 | £13,180 | £13,989 | £14,995 | £66,500 |
| Profit After Tax | £9,676 | £10,037 | £10,676 | £11,331 | £12,146 | £53,865 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £23,924 | £24,713 | £38,389 | £43,226 | £45,955 | £176,207 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 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