Flat M3 2 beds 2 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£37,464

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

115%

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	£26,844	£27,247	£27,928	£28,626	£29,485	£140,129
Total Expenses	£18,569	£18,655	£18,766	£18,880	£19,008	£93,878
Profit Before Tax	£8,275	£8,592	£9,162	£9,746	£10,477	£46,252
Profit After Tax	£6,703	£6,959	£7,421	£7,895	£8,486	£37,464
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£17,202	£17,773	£27,840	£31,395	£33,397	£127,607
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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