Flat M3 2 beds 2 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£36,219

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£16,541	£16,628	£16,707	£16,813	£16,921	£83,610
Profit Before Tax	£8,215	£8,499	£8,797	£9,329	£9,875	£44,715
Profit After Tax	£6,654	£6,884	£7,126	£7,557	£7,999	£36,219
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£17,904	£28,128	£31,575	£33,473	£28,602	£139,683
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change