Flat M1 3 beds 3 baths

Fully Managed Manchester Buy To Let, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£42,173

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£110,347

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,192	£27,600	£28,014	£28,714	£29,432	£140,952
Total Expenses	£17,588	£17,678	£17,761	£17,873	£17,987	£88,886
Profit Before Tax	£9,604	£9,922	£10,253	£10,842	£11,445	£52,066
Profit After Tax	£7,780	£8,036	£8,305	£8,782	£9,270	£42,173
Change In Property Value	£11,999	£22,657	£26,076	£27,641	£21,975	£110,347
Net Return	£19,778	£30,694	£34,381	£36,423	£31,245	£152,521
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

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