Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£17,743
↗ 26%After 5 Years
Change In Property Value
£60,685
↗ 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 | £14,520 | £14,738 | £14,959 | £15,333 | £15,716 | £75,266 |
| Total Expenses | £10,529 | £10,601 | £10,664 | £10,743 | £10,824 | £53,360 |
| Profit Before Tax | £3,991 | £4,137 | £4,295 | £4,590 | £4,892 | £21,905 |
| Profit After Tax | £3,233 | £3,351 | £3,479 | £3,718 | £3,963 | £17,743 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £9,831 | £15,811 | £17,820 | £18,919 | £16,047 | £78,428 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change