Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£21,316
↗ 28%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £11,692 | £11,767 | £11,833 | £11,917 | £12,004 | £59,213 |
| Profit Before Tax | £4,808 | £4,981 | £5,166 | £5,506 | £5,856 | £26,316 |
| Profit After Tax | £3,894 | £4,034 | £4,184 | £4,460 | £4,743 | £21,316 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £11,393 | £18,194 | £20,481 | £21,734 | £18,476 | £90,278 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change