Flat
M1
2 beds
2 baths
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£55,015First YearProfit From Rental Income
£14,327
↗ 26%After 5 Years
Change In Property Value
£49,676
↗ 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 | £9,017 | £9,085 | £9,145 | £9,218 | £9,293 | £45,760 |
| Profit Before Tax | £3,223 | £3,338 | £3,465 | £3,707 | £3,955 | £17,688 |
| Profit After Tax | £2,611 | £2,704 | £2,807 | £3,002 | £3,203 | £14,327 |
| Change In Property Value | £5,402 | £10,200 | £11,739 | £12,443 | £9,893 | £49,676 |
| Net Return | £8,012 | £12,904 | £14,546 | £15,446 | £13,096 | £64,003 |
| 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