Flat M3 1 bed 1 bath

Hands Off Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£6,262

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,969	£9,031	£9,099	£9,170	£9,245	£45,514
Profit Before Tax	£1,231	£1,322	£1,512	£1,707	£1,958	£7,731
Profit After Tax	£997	£1,071	£1,225	£1,383	£1,586	£6,262
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,495	£5,705	£9,975	£11,453	£12,260	£44,888
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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