Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,015First Year

Profit From Rental Income

After 5 Years

£9,291

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,640

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,528	£9,671	£9,816	£10,061	£10,313	£49,389
Total Expenses	£7,459	£7,523	£7,579	£7,645	£7,713	£37,919
Profit Before Tax	£2,069	£2,148	£2,237	£2,416	£2,600	£11,470
Profit After Tax	£1,676	£1,740	£1,812	£1,957	£2,106	£9,291
Change In Property Value	£4,202	£7,934	£9,131	£9,679	£7,695	£38,640
Net Return	£5,877	£9,673	£10,943	£11,636	£9,801	£47,931
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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