Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£28,254

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£21,468	£21,790	£22,335	£22,893	£23,580	£112,066
Total Expenses	£15,254	£15,332	£15,429	£15,529	£15,640	£77,185
Profit Before Tax	£6,214	£6,458	£6,905	£7,364	£7,939	£34,881
Profit After Tax	£5,033	£5,231	£5,593	£5,965	£6,431	£28,254
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£13,432	£13,881	£21,928	£24,765	£26,359	£100,366
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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