Flat
M1
1 bed
1 bath
Fully Managed Manchester Investment, Manchester M1
North West, England · M1
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£7,977
↗ 20%After 5 Years
Change In Property Value
£35,854
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,832 | £8,964 | £9,099 | £9,326 | £9,560 | £45,781 |
| Total Expenses | £7,064 | £7,128 | £7,182 | £7,247 | £7,313 | £35,933 |
| Profit Before Tax | £1,768 | £1,837 | £1,917 | £2,080 | £2,247 | £9,848 |
| Profit After Tax | £1,432 | £1,488 | £1,553 | £1,685 | £1,820 | £7,977 |
| Change In Property Value | £3,899 | £7,362 | £8,473 | £8,981 | £7,140 | £35,854 |
| Net Return | £5,330 | £8,850 | £10,025 | £10,666 | £8,960 | £43,831 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change