Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£20,604
↗ 29%After 5 Years
Change In Property Value
£59,233
↗ 26%After 5 Years
Return On Investment
114%
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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £13,151 | £13,230 | £13,323 | £13,419 | £13,523 | £66,646 |
| Profit Before Tax | £4,489 | £4,675 | £5,029 | £5,392 | £5,852 | £25,437 |
| Profit After Tax | £3,636 | £3,787 | £4,074 | £4,368 | £4,740 | £20,604 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £10,534 | £10,892 | £17,491 | £19,810 | £21,109 | £79,836 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change