Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£25,668

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£66,960

↗ 26%After 5 Years

Return On Investment

117%

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	£19,944	£20,243	£20,749	£21,268	£21,906	£104,110
Total Expenses	£14,308	£14,384	£14,477	£14,573	£14,680	£72,422
Profit Before Tax	£5,636	£5,859	£6,272	£6,695	£7,226	£31,688
Profit After Tax	£4,565	£4,746	£5,080	£5,423	£5,853	£25,668
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£12,364	£12,779	£20,248	£22,880	£24,358	£92,628
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

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