Flat M1 1 bed 1 bath

Fully Managed Manchester Investment, Manchester M1

North West, England · M1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£11,777

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£44,131

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,872	£11,035	£11,201	£11,481	£11,768	£56,356
Total Expenses	£8,234	£8,300	£8,357	£8,427	£8,499	£41,817
Profit Before Tax	£2,638	£2,735	£2,843	£3,053	£3,269	£14,539
Profit After Tax	£2,137	£2,215	£2,303	£2,473	£2,648	£11,777
Change In Property Value	£4,799	£9,061	£10,429	£11,054	£8,788	£44,131
Net Return	£6,936	£11,277	£12,732	£13,527	£11,436	£55,907
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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