Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£8,209
↗ 16%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £9,898 | £9,962 | £10,034 | £10,108 | £10,188 | £50,189 |
| Profit Before Tax | £1,658 | £1,768 | £1,989 | £2,215 | £2,505 | £10,134 |
| Profit After Tax | £1,343 | £1,432 | £1,611 | £1,794 | £2,029 | £8,209 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £6,441 | £6,683 | £11,527 | £13,207 | £14,127 | £51,986 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change