Flat
M3
3 beds
3 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£70,267
↗ 35%After 5 Years
Change In Property Value
£154,540
↗ 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 | £46,020 | £46,710 | £47,878 | £49,075 | £50,547 | £240,231 |
| Total Expenses | £30,405 | £30,520 | £30,680 | £30,843 | £31,033 | £153,481 |
| Profit Before Tax | £15,615 | £16,190 | £17,198 | £18,232 | £19,514 | £86,749 |
| Profit After Tax | £12,648 | £13,114 | £13,931 | £14,768 | £15,806 | £70,267 |
| Change In Property Value | £17,999 | £18,538 | £35,007 | £40,290 | £42,707 | £154,540 |
| Net Return | £30,647 | £31,653 | £48,937 | £55,057 | £58,513 | £224,807 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change