Flat M3 1 bed 1 bath

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£31,250

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£23,100	£23,446	£24,033	£24,633	£25,372	£120,585
Total Expenses	£16,211	£16,291	£16,393	£16,497	£16,613	£82,004
Profit Before Tax	£6,889	£7,155	£7,640	£8,137	£8,759	£38,581
Profit After Tax	£5,580	£5,796	£6,188	£6,591	£7,095	£31,250
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£14,579	£15,064	£23,690	£26,734	£28,447	£108,514
Return From Rental Income (%)	6%	6%	7%	7%	8%	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