Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£11,789

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£46,890

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£8,590	£8,657	£8,715	£8,786	£8,858	£43,606
Profit Before Tax	£2,630	£2,731	£2,844	£3,062	£3,286	£14,554
Profit After Tax	£2,130	£2,212	£2,304	£2,480	£2,662	£11,789
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£7,229	£11,840	£13,384	£14,226	£11,999	£58,678
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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