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

£33,438

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,732

↗ 26%After 5 Years

Return On Investment

110%

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	£27,612	£28,026	£28,727	£29,445	£30,328	£144,138
Total Expenses	£20,305	£20,422	£20,562	£20,705	£20,863	£102,857
Profit Before Tax	£7,307	£7,605	£8,165	£8,740	£9,465	£41,282
Profit After Tax	£5,919	£6,160	£6,614	£7,079	£7,667	£33,438
Change In Property Value	£10,800	£11,124	£21,006	£24,176	£25,626	£92,732
Net Return	£16,719	£17,284	£27,620	£31,255	£33,293	£126,170
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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