Flat M3 2 beds 2 baths

Embankment Exchange, Manchester M3

North West, England · M3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£37,867

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£18,581	£18,668	£18,779	£18,893	£19,022	£93,944
Profit Before Tax	£8,371	£8,688	£9,261	£9,848	£10,581	£46,749
Profit After Tax	£6,780	£7,038	£7,501	£7,977	£8,571	£37,867
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£17,280	£17,853	£27,924	£31,481	£33,485	£128,023
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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