Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£33,985First YearProfit From Rental Income
£5,459
↗ 16%After 5 Years
Change In Property Value
£30,336
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,702 | £7,895 | £8,092 | £38,752 |
| Total Expenses | £6,285 | £6,346 | £6,399 | £6,460 | £6,522 | £32,013 |
| Profit Before Tax | £1,191 | £1,242 | £1,303 | £1,435 | £1,570 | £6,740 |
| Profit After Tax | £965 | £1,006 | £1,056 | £1,162 | £1,271 | £5,459 |
| Change In Property Value | £3,299 | £6,229 | £7,169 | £7,599 | £6,041 | £30,336 |
| Net Return | £4,263 | £7,234 | £8,224 | £8,761 | £7,312 | £35,795 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change