Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£11,152

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,145	£14,499	£14,934	£70,973
Total Expenses	£11,293	£11,359	£11,436	£11,516	£11,602	£57,206
Profit Before Tax	£2,303	£2,441	£2,708	£2,983	£3,332	£13,767
Profit After Tax	£1,866	£1,977	£2,194	£2,416	£2,699	£11,152
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,864	£8,156	£13,861	£15,844	£16,932	£62,656
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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