Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£12,361
↗ 23%After 5 Years
Change In Property Value
£48,269
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,544 | £11,717 | £11,893 | £12,190 | £12,495 | £59,839 |
| Total Expenses | £8,783 | £8,851 | £8,909 | £8,981 | £9,054 | £44,578 |
| Profit Before Tax | £2,761 | £2,866 | £2,984 | £3,209 | £3,441 | £15,261 |
| Profit After Tax | £2,236 | £2,322 | £2,417 | £2,600 | £2,787 | £12,361 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £7,485 | £12,233 | £13,823 | £14,691 | £12,400 | £60,631 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change