Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£31,015First Year

Profit From Rental Income

After 5 Years

£4,210

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,604

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,804	£6,906	£7,010	£7,185	£7,365	£35,269
Total Expenses	£5,900	£5,960	£6,011	£6,070	£6,131	£30,072
Profit Before Tax	£904	£946	£999	£1,114	£1,233	£5,197
Profit After Tax	£733	£767	£809	£903	£999	£4,210
Change In Property Value	£3,002	£5,668	£6,523	£6,915	£5,497	£27,604
Net Return	£3,734	£6,434	£7,332	£7,817	£6,496	£31,814
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

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