Flat M3 2 beds 2 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£34,175

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£24,924	£25,298	£25,930	£26,579	£27,376	£130,107
Total Expenses	£17,385	£17,468	£17,574	£17,683	£17,805	£87,916
Profit Before Tax	£7,539	£7,830	£8,356	£8,895	£9,570	£42,191
Profit After Tax	£6,107	£6,342	£6,768	£7,205	£7,752	£34,175
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£15,855	£16,383	£25,729	£29,027	£30,883	£117,878
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	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