Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£20,405

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 26%After 5 Years

Return On Investment

115%

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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£12,414	£12,485	£12,571	£12,659	£12,755	£62,883
Profit Before Tax	£4,458	£4,640	£4,982	£5,333	£5,777	£25,191
Profit After Tax	£3,611	£3,758	£4,036	£4,320	£4,679	£20,405
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£10,210	£10,555	£16,870	£19,091	£20,336	£77,061
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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