Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£46,150First Year

Profit From Rental Income

After 5 Years

£9,471

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,523

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,936	£10,085	£10,236	£10,492	£10,755	£51,504
Total Expenses	£7,836	£7,901	£7,957	£8,024	£8,093	£39,811
Profit Before Tax	£2,100	£2,184	£2,279	£2,468	£2,661	£11,693
Profit After Tax	£1,701	£1,769	£1,846	£1,999	£2,156	£9,471
Change In Property Value	£4,515	£8,526	£9,812	£10,401	£8,269	£41,523
Net Return	£6,216	£10,295	£11,659	£12,400	£10,425	£50,995
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	22%	25%	27%	23%	110%

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