Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£13,136
↗ 20%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,964 | £15,188 | £15,568 | £15,957 | £16,436 | £78,114 |
| Total Expenses | £12,225 | £12,293 | £12,374 | £12,457 | £12,548 | £61,897 |
| Profit Before Tax | £2,739 | £2,895 | £3,194 | £3,500 | £3,889 | £16,217 |
| Profit After Tax | £2,219 | £2,345 | £2,587 | £2,835 | £3,150 | £13,136 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £8,819 | £9,143 | £15,424 | £17,609 | £18,810 | £69,805 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change