Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,782

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 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	£8,592	£8,659	£8,717	£8,787	£8,860	£43,614
Profit Before Tax	£2,628	£2,730	£2,842	£3,061	£3,285	£14,546
Profit After Tax	£2,129	£2,211	£2,302	£2,479	£2,661	£11,782
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£7,229	£11,842	£13,386	£14,228	£12,001	£58,686
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