Flat M3 1 bed 1 bath

New Development Launch, Manchester M3

North West, England · M3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,535

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

112%

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	£23,016	£23,361	£23,945	£24,544	£25,280	£120,147
Total Expenses	£17,005	£17,104	£17,223	£17,344	£17,477	£86,153
Profit Before Tax	£6,011	£6,257	£6,723	£7,200	£7,803	£33,994
Profit After Tax	£4,869	£5,068	£5,445	£5,832	£6,320	£27,535
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£13,869	£14,338	£22,950	£25,978	£27,676	£104,811
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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