Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£19,606

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£12,603	£12,678	£12,768	£12,860	£12,961	£63,870
Profit Before Tax	£4,269	£4,447	£4,785	£5,132	£5,571	£24,204
Profit After Tax	£3,458	£3,602	£3,876	£4,157	£4,513	£19,606
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,058	£10,400	£16,713	£18,931	£20,173	£76,275
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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