Flat
M1
2 beds
2 baths
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£14,333
↗ 26%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,610 | £12,925 | £13,248 | £63,447 |
| Total Expenses | £9,016 | £9,084 | £9,143 | £9,217 | £9,292 | £45,752 |
| Profit Before Tax | £3,225 | £3,340 | £3,466 | £3,708 | £3,957 | £17,696 |
| Profit After Tax | £2,612 | £2,705 | £2,808 | £3,004 | £3,205 | £14,333 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £8,012 | £12,902 | £14,544 | £15,444 | £13,095 | £63,996 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change