Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£12,548

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

110%

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	£12,276	£12,460	£12,772	£13,091	£13,484	£64,082
Total Expenses	£9,576	£9,640	£9,714	£9,790	£9,872	£48,592
Profit Before Tax	£2,700	£2,820	£3,058	£3,301	£3,612	£15,491
Profit After Tax	£2,187	£2,284	£2,477	£2,674	£2,926	£12,548
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,987	£7,228	£11,813	£13,419	£14,315	£53,762
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change