Flat M3 1 bed 1 bath

Hands Off Manchester Property Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£4,653

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

98%

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	£7,668	£7,783	£7,978	£8,177	£8,422	£40,028
Total Expenses	£6,734	£6,792	£6,854	£6,918	£6,985	£34,284
Profit Before Tax	£934	£991	£1,123	£1,259	£1,437	£5,744
Profit After Tax	£756	£803	£910	£1,020	£1,164	£4,653
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,756	£3,893	£6,745	£7,735	£8,283	£30,412
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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