Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£20,125
↗ 28%After 5 Years
Change In Property Value
£66,203
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,840 | £16,078 | £16,319 | £16,727 | £17,145 | £82,108 |
| Total Expenses | £11,304 | £11,378 | £11,443 | £11,526 | £11,610 | £57,262 |
| Profit Before Tax | £4,536 | £4,699 | £4,875 | £5,201 | £5,535 | £24,846 |
| Profit After Tax | £3,674 | £3,807 | £3,949 | £4,213 | £4,483 | £20,125 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £10,872 | £17,400 | £19,594 | £20,796 | £17,667 | £86,328 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change