Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£15,142
↗ 28%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
112%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,520 | £10,586 | £10,664 | £10,744 | £10,831 | £53,345 |
| Profit Before Tax | £3,280 | £3,421 | £3,693 | £3,972 | £4,327 | £18,693 |
| Profit After Tax | £2,657 | £2,771 | £2,991 | £3,217 | £3,505 | £15,142 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £8,056 | £8,331 | £13,491 | £15,302 | £16,314 | £61,495 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change