Flat
M1
2 beds
2 baths
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£15,576
↗ 27%After 5 Years
Change In Property Value
£52,408
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,912 | £13,106 | £13,302 | £13,635 | £13,976 | £66,930 |
| Total Expenses | £9,403 | £9,472 | £9,533 | £9,608 | £9,685 | £47,701 |
| Profit Before Tax | £3,509 | £3,633 | £3,769 | £4,027 | £4,291 | £19,230 |
| Profit After Tax | £2,842 | £2,943 | £3,053 | £3,262 | £3,476 | £15,576 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £8,541 | £13,704 | £15,438 | £16,389 | £13,912 | £67,984 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change