Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£24,352

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

117%

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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£13,834	£13,909	£14,001	£14,094	£14,198	£70,037
Profit Before Tax	£5,342	£5,555	£5,949	£6,354	£6,864	£30,064
Profit After Tax	£4,327	£4,499	£4,819	£5,147	£5,560	£24,352
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,825	£12,223	£19,404	£21,933	£23,352	£88,736
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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