Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£13,826
↗ 27%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,032 | £13,227 | £13,558 | £13,897 | £14,314 | £68,029 |
| Total Expenses | £10,046 | £10,112 | £10,188 | £10,265 | £10,350 | £50,960 |
| Profit Before Tax | £2,986 | £3,116 | £3,371 | £3,632 | £3,964 | £17,069 |
| Profit After Tax | £2,419 | £2,524 | £2,730 | £2,942 | £3,211 | £13,826 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,517 | £7,775 | £12,647 | £14,355 | £15,309 | £57,603 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change