Flat M3 3 beds 3 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£35,681

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£115,915

↗ 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	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£22,914	£23,006	£23,126	£23,250	£23,390	£115,686
Profit Before Tax	£7,686	£8,053	£8,709	£9,382	£10,220	£44,051
Profit After Tax	£6,226	£6,523	£7,054	£7,599	£8,278	£35,681
Change In Property Value	£13,500	£13,905	£26,257	£30,220	£32,033	£115,915
Net Return	£19,726	£20,428	£33,312	£37,819	£40,311	£151,596
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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