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
£15,090
↗ 21%After 5 Years
Change In Property Value
£61,808
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,320 | £16,565 | £16,979 | £17,403 | £17,925 | £85,193 |
| Total Expenses | £13,152 | £13,222 | £13,307 | £13,393 | £13,488 | £66,563 |
| Profit Before Tax | £3,168 | £3,342 | £3,672 | £4,010 | £4,437 | £18,630 |
| Profit After Tax | £2,566 | £2,707 | £2,974 | £3,248 | £3,594 | £15,090 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £9,765 | £10,122 | £16,975 | £19,362 | £20,675 | £76,899 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change