Flat
M3
3 beds
3 baths
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£42,324
↗ 29%After 5 Years
Change In Property Value
£115,902
↗ 26%After 5 Years
Return On Investment
108%
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 | £34,512 | £35,030 | £35,905 | £36,803 | £37,907 | £180,157 |
| Total Expenses | £25,254 | £25,397 | £25,569 | £25,745 | £25,940 | £127,905 |
| Profit Before Tax | £9,258 | £9,633 | £10,336 | £11,058 | £11,967 | £52,252 |
| Profit After Tax | £7,499 | £7,803 | £8,372 | £8,957 | £9,693 | £42,324 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £20,998 | £21,706 | £34,627 | £39,173 | £41,723 | £158,226 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change