Flat
M3
1 bed
1 bath
Hands Off Manchester Property Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£11,194
↗ 24%After 5 Years
Change In Property Value
£38,625
↗ 26%After 5 Years
Return On Investment
108%
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 | £11,496 | £11,668 | £11,960 | £12,259 | £12,627 | £60,011 |
| Total Expenses | £9,099 | £9,162 | £9,234 | £9,308 | £9,387 | £46,191 |
| Profit Before Tax | £2,397 | £2,506 | £2,726 | £2,951 | £3,239 | £13,820 |
| Profit After Tax | £1,942 | £2,030 | £2,208 | £2,390 | £2,624 | £11,194 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £6,440 | £6,664 | £10,957 | £12,460 | £13,298 | £49,820 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change