Flat M3 3 beds 3 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£43,997

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£20,935	£21,027	£21,148	£21,272	£21,412	£105,795
Profit Before Tax	£9,737	£10,105	£10,762	£11,436	£12,277	£54,317
Profit After Tax	£7,887	£8,185	£8,718	£9,264	£9,944	£43,997
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£19,885	£20,543	£32,054	£36,122	£38,414	£147,020
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
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