Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£6,734
↗ 18%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,407 | £8,617 | £8,832 | £42,298 |
| Total Expenses | £6,677 | £6,739 | £6,793 | £6,856 | £6,920 | £33,984 |
| Profit Before Tax | £1,483 | £1,543 | £1,614 | £1,761 | £1,913 | £8,314 |
| Profit After Tax | £1,201 | £1,250 | £1,307 | £1,427 | £1,549 | £6,734 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £4,801 | £8,048 | £9,131 | £9,720 | £8,142 | £39,843 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change