Flat
M3
1 bed
1 bath
Fully Managed Urban Manchester Investment, Manchester M3
North West, England · M3
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£9,407
↗ 20%After 5 Years
Change In Property Value
£41,372
↗ 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 | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £7,815 | £7,879 | £7,936 | £8,003 | £8,072 | £39,704 |
| Profit Before Tax | £2,085 | £2,169 | £2,264 | £2,451 | £2,644 | £11,613 |
| Profit After Tax | £1,689 | £1,757 | £1,834 | £1,986 | £2,142 | £9,407 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £6,188 | £10,252 | £11,610 | £12,349 | £10,380 | £50,778 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change