Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£50,568
↗ 35%After 5 Years
Change In Property Value
£115,915
↗ 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 | £34,512 | £35,030 | £35,905 | £36,803 | £37,907 | £180,157 |
| Total Expenses | £23,305 | £23,403 | £23,533 | £23,667 | £23,820 | £117,728 |
| Profit Before Tax | £11,207 | £11,627 | £12,372 | £13,136 | £14,087 | £62,430 |
| Profit After Tax | £9,078 | £9,418 | £10,021 | £10,640 | £11,411 | £50,568 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £22,578 | £23,323 | £36,279 | £40,860 | £43,444 | £166,483 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 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