Flat
M3
2 beds
2 baths
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£54,413
↗ 35%After 5 Years
Change In Property Value
£122,342
↗ 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 | £36,576 | £37,125 | £38,053 | £39,004 | £40,174 | £190,932 |
| Total Expenses | £24,501 | £24,602 | £24,738 | £24,877 | £25,037 | £123,755 |
| Profit Before Tax | £12,075 | £12,523 | £13,315 | £14,127 | £15,138 | £67,177 |
| Profit After Tax | £9,781 | £10,143 | £10,785 | £11,443 | £12,262 | £54,413 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £24,029 | £24,819 | £38,498 | £43,338 | £46,070 | £176,755 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 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