Flat M3 1 bed 1 bath

Hands Off Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£38,485First Year

Profit From Rental Income

After 5 Years

£7,950

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£32,186

↗ 26%After 5 Years

Return On Investment

104%

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	£9,588	£9,732	£9,975	£10,224	£10,531	£50,051
Total Expenses	£7,916	£7,977	£8,044	£8,113	£8,186	£40,235
Profit Before Tax	£1,672	£1,755	£1,931	£2,112	£2,345	£9,815
Profit After Tax	£1,354	£1,422	£1,564	£1,711	£1,900	£7,950
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£5,103	£5,283	£8,855	£10,102	£10,794	£40,136
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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