Flat M3 3 beds 3 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£39,180

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£110,347

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£17,508	£17,598	£17,679	£17,789	£17,901	£88,476
Profit Before Tax	£8,892	£9,198	£9,519	£10,089	£10,673	£48,371
Profit After Tax	£7,202	£7,450	£7,710	£8,172	£8,646	£39,180
Change In Property Value	£11,999	£22,657	£26,076	£27,641	£21,975	£110,347
Net Return	£19,201	£30,108	£33,787	£35,813	£30,620	£149,528
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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