Flat M3 1 bed 1 bath

Deansgateoff Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£23,310

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£13,368	£13,442	£13,532	£13,624	£13,725	£67,690
Profit Before Tax	£5,112	£5,315	£5,695	£6,083	£6,573	£28,778
Profit After Tax	£4,141	£4,306	£4,613	£4,927	£5,324	£23,310
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,339	£11,720	£18,614	£21,041	£22,405	£85,119
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