Flat M3 2 beds 2 baths

Off Plan Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£37,875

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

115%

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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£18,579	£18,666	£18,777	£18,891	£19,020	£93,934
Profit Before Tax	£8,373	£8,690	£9,263	£9,850	£10,583	£46,759
Profit After Tax	£6,782	£7,039	£7,503	£7,978	£8,573	£37,875
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£17,280	£17,853	£27,922	£31,479	£33,483	£128,018
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	25%	28%	30%	115%

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