Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,863
↗ 27%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
111%
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 | £13,044 | £13,240 | £13,571 | £13,910 | £14,327 | £68,091 |
| Total Expenses | £10,049 | £10,115 | £10,191 | £10,269 | £10,353 | £50,976 |
| Profit Before Tax | £2,995 | £3,125 | £3,380 | £3,641 | £3,974 | £17,115 |
| Profit After Tax | £2,426 | £2,531 | £2,738 | £2,949 | £3,219 | £13,863 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,526 | £7,784 | £12,657 | £14,366 | £15,320 | £57,653 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change