Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£70,259

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£154,553

↗ 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	£46,020	£46,710	£47,878	£49,075	£50,547	£240,231
Total Expenses	£30,407	£30,522	£30,682	£30,845	£31,035	£153,491
Profit Before Tax	£15,613	£16,188	£17,196	£18,230	£19,512	£86,739
Profit After Tax	£12,647	£13,112	£13,929	£14,766	£15,805	£70,259
Change In Property Value	£18,000	£18,540	£35,010	£40,293	£42,711	£154,553
Net Return	£30,647	£31,652	£48,939	£55,059	£58,515	£224,812
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	29%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change