Flat
M3
1 bed
1 bath
Embankment Exchange, Manchester M3
North West, England · M3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£19,317
↗ 30%After 5 Years
Change In Property Value
£54,081
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,164 | £16,406 | £16,817 | £17,237 | £17,754 | £84,378 |
| Total Expenses | £11,946 | £12,016 | £12,100 | £12,186 | £12,281 | £60,530 |
| Profit Before Tax | £4,218 | £4,390 | £4,716 | £5,051 | £5,473 | £23,848 |
| Profit After Tax | £3,416 | £3,556 | £3,820 | £4,091 | £4,434 | £19,317 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £9,715 | £10,043 | £16,071 | £18,190 | £19,379 | £73,398 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change