Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£23,036

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%After 5 Years

Return On Investment

116%

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	£18,408	£18,684	£19,151	£19,630	£20,219	£96,092
Total Expenses	£13,361	£13,434	£13,524	£13,616	£13,717	£67,653
Profit Before Tax	£5,047	£5,250	£5,627	£6,014	£6,502	£28,440
Profit After Tax	£4,088	£4,252	£4,558	£4,871	£5,266	£23,036
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,287	£11,667	£18,559	£20,985	£22,347	£84,845
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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