Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£26,938
↗ 32%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
116%
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 | £20,700 | £21,010 | £21,536 | £22,074 | £22,736 | £108,057 |
| Total Expenses | £14,780 | £14,857 | £14,953 | £15,051 | £15,159 | £74,800 |
| Profit Before Tax | £5,920 | £6,153 | £6,583 | £7,024 | £7,577 | £33,257 |
| Profit After Tax | £4,795 | £4,984 | £5,332 | £5,689 | £6,137 | £26,938 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,893 | £13,326 | £21,084 | £23,818 | £25,354 | £96,474 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change