Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£66,977
↗ 35%After 5 Years
Change In Property Value
£148,101
↗ 26%After 5 Years
Return On Investment
113%
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 | £44,100 | £44,761 | £45,881 | £47,028 | £48,438 | £230,208 |
| Total Expenses | £29,221 | £29,333 | £29,488 | £29,647 | £29,830 | £147,520 |
| Profit Before Tax | £14,879 | £15,428 | £16,392 | £17,381 | £18,608 | £82,688 |
| Profit After Tax | £12,052 | £12,497 | £13,278 | £14,078 | £15,072 | £66,977 |
| Change In Property Value | £17,249 | £17,766 | £33,548 | £38,611 | £40,927 | £148,101 |
| Net Return | £29,300 | £30,263 | £46,826 | £52,689 | £56,000 | £215,078 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change