Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£44,035

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 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	£30,684	£31,144	£31,923	£32,721	£33,703	£160,175
Total Expenses	£20,938	£21,030	£21,151	£21,275	£21,416	£105,811
Profit Before Tax	£9,746	£10,114	£10,772	£11,446	£12,287	£54,364
Profit After Tax	£7,894	£8,192	£8,725	£9,271	£9,952	£44,035
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£19,894	£20,552	£32,065	£36,133	£38,426	£147,070
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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