Flat
M3
1 bed
1 bath
Hands Off Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£6,407
↗ 17%After 5 Years
Change In Property Value
£34,474
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,244 | £8,368 | £8,493 | £8,706 | £8,923 | £42,733 |
| Total Expenses | £6,845 | £6,907 | £6,961 | £7,024 | £7,088 | £34,824 |
| Profit Before Tax | £1,399 | £1,461 | £1,533 | £1,682 | £1,835 | £7,909 |
| Profit After Tax | £1,133 | £1,183 | £1,241 | £1,362 | £1,486 | £6,407 |
| Change In Property Value | £3,749 | £7,078 | £8,147 | £8,635 | £6,865 | £34,474 |
| Net Return | £4,882 | £8,262 | £9,388 | £9,998 | £8,352 | £40,881 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change