Flat
M3
3 beds
3 baths
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£45,135
↗ 31%After 5 Years
Change In Property Value
£124,143
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £19,447 | £19,542 | £19,628 | £19,746 | £19,867 | £98,230 |
| Profit Before Tax | £10,253 | £10,604 | £10,970 | £11,616 | £12,279 | £55,722 |
| Profit After Tax | £8,305 | £8,589 | £8,886 | £9,409 | £9,946 | £45,135 |
| Change In Property Value | £13,499 | £25,490 | £29,336 | £31,096 | £24,722 | £124,143 |
| Net Return | £21,803 | £34,079 | £38,222 | £40,506 | £34,668 | £169,278 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change