Flat M1 1 bed 1 bath

Fully Managed Manchester Investment, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£9,252

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,626

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,804	£10,049	£10,300	£49,327
Total Expenses	£7,456	£7,520	£7,576	£7,642	£7,710	£37,905
Profit Before Tax	£2,060	£2,138	£2,228	£2,407	£2,590	£11,422
Profit After Tax	£1,669	£1,732	£1,804	£1,949	£2,098	£9,252
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£5,869	£9,663	£10,932	£11,625	£9,790	£47,879
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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