Flat
M3
1 bed
1 bath
Off Plan Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£18,001
↗ 30%After 5 Years
Change In Property Value
£51,505
↗ 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 | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £11,473 | £11,542 | £11,624 | £11,708 | £11,800 | £58,145 |
| Profit Before Tax | £3,923 | £4,085 | £4,394 | £4,710 | £5,111 | £22,224 |
| Profit After Tax | £3,178 | £3,309 | £3,559 | £3,815 | £4,140 | £18,001 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £9,176 | £9,487 | £15,226 | £17,243 | £18,373 | £69,506 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change