Flat
M3
2 beds
2 baths
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£30,885
↗ 33%After 5 Years
Change In Property Value
£77,264
↗ 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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £16,201 | £16,281 | £16,383 | £16,486 | £16,603 | £81,954 |
| Profit Before Tax | £6,803 | £7,068 | £7,550 | £8,045 | £8,664 | £38,130 |
| Profit After Tax | £5,510 | £5,725 | £6,116 | £6,516 | £7,018 | £30,885 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £14,509 | £14,993 | £23,617 | £26,659 | £28,370 | £108,149 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change