Flat M3 1 bed 1 bath

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,028

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£18,408	£18,684	£19,151	£19,630	£20,219	£96,092
Total Expenses	£13,363	£13,436	£13,526	£13,618	£13,719	£67,662
Profit Before Tax	£5,045	£5,248	£5,625	£6,012	£6,500	£28,430
Profit After Tax	£4,087	£4,251	£4,556	£4,870	£5,265	£23,028
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,287	£11,667	£18,560	£20,987	£22,349	£84,849
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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