Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£17,773
↗ 29%After 5 Years
Change In Property Value
£51,505
↗ 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 | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £11,467 | £11,536 | £11,617 | £11,701 | £11,793 | £58,114 |
| Profit Before Tax | £3,869 | £4,030 | £4,338 | £4,653 | £5,052 | £21,942 |
| Profit After Tax | £3,134 | £3,265 | £3,514 | £3,769 | £4,092 | £17,773 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £9,133 | £9,443 | £15,181 | £17,196 | £18,325 | £69,278 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 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