Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£17,629

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

113%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£11,501	£11,570	£11,653	£11,738	£11,830	£58,291
Profit Before Tax	£3,835	£3,996	£4,302	£4,617	£5,015	£21,765
Profit After Tax	£3,107	£3,236	£3,485	£3,739	£4,062	£17,629
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,105	£9,415	£15,152	£17,167	£18,295	£69,134
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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