Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£27,596
↗ 33%After 5 Years
Change In Property Value
£70,824
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £15,017 | £15,095 | £15,191 | £15,290 | £15,400 | £75,993 |
| Profit Before Tax | £6,067 | £6,306 | £6,744 | £7,194 | £7,758 | £34,069 |
| Profit After Tax | £4,914 | £5,108 | £5,463 | £5,827 | £6,284 | £27,596 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £13,163 | £13,603 | £21,506 | £24,291 | £25,856 | £98,420 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change