Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£49,150First YearProfit From Rental Income
£10,662
↗ 22%After 5 Years
Change In Property Value
£44,282
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £10,916 | £11,189 | £11,469 | £54,925 |
| Total Expenses | £8,224 | £8,290 | £8,347 | £8,416 | £8,486 | £41,762 |
| Profit Before Tax | £2,372 | £2,465 | £2,570 | £2,773 | £2,982 | £13,163 |
| Profit After Tax | £1,922 | £1,997 | £2,081 | £2,246 | £2,416 | £10,662 |
| Change In Property Value | £4,815 | £9,092 | £10,464 | £11,092 | £8,818 | £44,282 |
| Net Return | £6,737 | £11,089 | £12,546 | £13,339 | £11,234 | £54,944 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change