Flat M3 3 beds 3 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£51,078

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 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	£34,644	£35,164	£36,043	£36,944	£38,052	£180,846
Total Expenses	£23,316	£23,414	£23,545	£23,679	£23,832	£117,787
Profit Before Tax	£11,328	£11,750	£12,498	£13,265	£14,220	£63,060
Profit After Tax	£9,176	£9,517	£10,123	£10,745	£11,518	£51,078
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£22,674	£23,421	£36,378	£40,961	£43,547	£166,980
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	16%	25%	28%	30%	114%

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