Flat M3 2 beds 2 baths

Hardman Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£26,853

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,732

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£18,731	£18,814	£18,919	£19,026	£19,147	£94,637
Profit Before Tax	£5,749	£6,033	£6,550	£7,079	£7,741	£33,152
Profit After Tax	£4,657	£4,887	£5,305	£5,734	£6,270	£26,853
Change In Property Value	£10,800	£11,124	£21,006	£24,176	£25,626	£92,732
Net Return	£15,457	£16,011	£26,311	£29,910	£31,896	£119,585
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change