Flat M3 2 beds 2 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£30,226

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£89,655

↗ 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	£21,444	£21,766	£22,092	£22,644	£23,211	£111,157
Total Expenses	£14,600	£14,682	£14,755	£14,853	£14,952	£73,841
Profit Before Tax	£6,844	£7,084	£7,337	£7,792	£8,259	£37,315
Profit After Tax	£5,544	£5,738	£5,943	£6,311	£6,690	£30,226
Change In Property Value	£9,749	£18,408	£21,186	£22,458	£17,854	£89,655
Net Return	£15,292	£24,146	£27,129	£28,769	£24,543	£119,880
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	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