Flat
M3
3 beds
3 baths
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£37,403
↗ 29%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
109%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,684 | £31,144 | £31,923 | £32,721 | £33,703 | £160,175 |
| Total Expenses | £22,506 | £22,634 | £22,789 | £22,947 | £23,121 | £113,998 |
| Profit Before Tax | £8,178 | £8,510 | £9,134 | £9,774 | £10,581 | £46,176 |
| Profit After Tax | £6,624 | £6,893 | £7,398 | £7,917 | £8,571 | £37,403 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £18,624 | £19,253 | £30,738 | £34,779 | £37,045 | £140,438 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change