Flat M3 3 beds 3 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£66,969

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£148,114

↗ 26%After 5 Years

Return On Investment

113%

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	£44,100	£44,761	£45,881	£47,028	£48,438	£230,208
Total Expenses	£29,223	£29,335	£29,490	£29,649	£29,832	£147,530
Profit Before Tax	£14,877	£15,426	£16,390	£17,379	£18,606	£82,678
Profit After Tax	£12,050	£12,495	£13,276	£14,077	£15,071	£66,969
Change In Property Value	£17,250	£17,768	£33,551	£38,614	£40,931	£148,114
Net Return	£29,300	£30,263	£46,827	£52,691	£56,002	£215,083
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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