Flat M1 2 beds 2 baths

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£55,015First Year

Profit From Rental Income

After 5 Years

£10,559

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,379

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,403	£10,468	£10,543	£10,620	£10,703	£52,738
Profit Before Tax	£2,197	£2,321	£2,565	£2,816	£3,137	£13,036
Profit After Tax	£1,779	£1,880	£2,078	£2,281	£2,541	£10,559
Change In Property Value	£5,402	£5,564	£10,506	£12,091	£12,817	£46,379
Net Return	£7,181	£7,443	£12,584	£14,373	£15,357	£56,938
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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