Flat M1 2 beds 2 baths

Fully Managed Manchester Buy To Let, Manchester M1

North West, England · M1

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£28,513

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,492	£24,859	£25,481	£26,118	£26,901	£127,852
Total Expenses	£18,333	£18,416	£18,521	£18,629	£18,750	£92,650
Profit Before Tax	£6,159	£6,443	£6,960	£7,489	£8,152	£35,202
Profit After Tax	£4,988	£5,219	£5,637	£6,066	£6,603	£28,513
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£15,487	£16,032	£26,057	£29,567	£31,514	£118,657
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	14%	23%	27%	28%	107%

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