Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,453
↗ 16%After 5 Years
Change In Property Value
£30,349
↗ 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 | £6,287 | £6,348 | £6,400 | £6,462 | £6,524 | £32,021 |
| Profit Before Tax | £1,189 | £1,240 | £1,302 | £1,433 | £1,568 | £6,732 |
| Profit After Tax | £963 | £1,004 | £1,054 | £1,161 | £1,270 | £5,453 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £4,263 | £7,236 | £8,226 | £8,763 | £7,314 | £35,802 |
| 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