Flat M3 3 beds 3 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£50,576

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 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	£34,512	£35,030	£35,905	£36,803	£37,907	£180,157
Total Expenses	£23,303	£23,401	£23,531	£23,665	£23,818	£117,718
Profit Before Tax	£11,209	£11,629	£12,374	£13,138	£14,089	£62,439
Profit After Tax	£9,079	£9,419	£10,023	£10,642	£11,412	£50,576
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£22,578	£23,323	£36,277	£40,858	£43,442	£166,478
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
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