Flat M1 1 bed 1 bath

High Yield Manchester City Centre Apartment, Manchester M1

North West, England · M1

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£9,487

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£9,932	£9,996	£10,069	£10,144	£10,224	£50,365
Profit Before Tax	£1,960	£2,075	£2,303	£2,538	£2,837	£11,713
Profit After Tax	£1,588	£1,680	£1,866	£2,056	£2,298	£9,487
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£6,686	£6,932	£11,782	£13,469	£14,396	£53,265
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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