Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£6,741
↗ 18%After 5 Years
Change In Property Value
£33,095
↗ 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 | £6,675 | £6,738 | £6,791 | £6,854 | £6,918 | £33,976 |
| Profit Before Tax | £1,485 | £1,545 | £1,616 | £1,763 | £1,914 | £8,322 |
| Profit After Tax | £1,203 | £1,251 | £1,309 | £1,428 | £1,550 | £6,741 |
| Change In Property Value | £3,599 | £6,795 | £7,821 | £8,290 | £6,590 | £33,095 |
| Net Return | £4,801 | £8,046 | £9,129 | £9,718 | £8,141 | £39,835 |
| 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