Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,081
↗ 30%After 5 Years
Change In Property Value
£54,094
↗ 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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £11,942 | £12,012 | £12,096 | £12,182 | £12,276 | £60,509 |
| Profit Before Tax | £4,162 | £4,333 | £4,658 | £4,991 | £5,412 | £23,557 |
| Profit After Tax | £3,371 | £3,510 | £3,773 | £4,043 | £4,384 | £19,081 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £9,671 | £9,999 | £16,026 | £18,145 | £19,333 | £73,174 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change