Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£57,155
↗ 35%After 5 Years
Change In Property Value
£128,781
↗ 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 | £38,352 | £38,927 | £39,900 | £40,898 | £42,125 | £200,203 |
| Total Expenses | £25,671 | £25,774 | £25,915 | £26,058 | £26,223 | £129,641 |
| Profit Before Tax | £12,681 | £13,153 | £13,986 | £14,840 | £15,901 | £70,562 |
| Profit After Tax | £10,272 | £10,654 | £11,329 | £12,020 | £12,880 | £57,155 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £25,270 | £26,102 | £40,500 | £45,594 | £48,469 | £185,936 |
| Return From Rental Income (%) | 6% | 7% | 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