Flat M1 2 beds 2 baths

High Yield Manchester City Centre Apartment, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,515First Year

Profit From Rental Income

After 5 Years

£13,709

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,297

↗ 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	£11,904	£12,083	£12,264	£12,570	£12,885	£61,705
Total Expenses	£8,823	£8,890	£8,950	£9,022	£9,096	£44,781
Profit Before Tax	£3,081	£3,192	£3,314	£3,548	£3,788	£16,924
Profit After Tax	£2,496	£2,586	£2,684	£2,874	£3,069	£13,709
Change In Property Value	£5,252	£9,917	£11,413	£12,098	£9,618	£48,297
Net Return	£7,747	£12,502	£14,098	£14,972	£12,686	£62,006
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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