Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£31,015First YearProfit From Rental Income
£2,133
↗ 7%After 5 Years
Change In Property Value
£25,772
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,008 | £7,113 | £7,291 | £7,473 | £7,697 | £36,583 |
| Total Expenses | £6,670 | £6,727 | £6,788 | £6,850 | £6,915 | £33,949 |
| Profit Before Tax | £338 | £386 | £503 | £624 | £783 | £2,634 |
| Profit After Tax | £274 | £313 | £408 | £505 | £634 | £2,133 |
| Change In Property Value | £3,002 | £3,092 | £5,838 | £6,719 | £7,122 | £25,772 |
| Net Return | £3,275 | £3,404 | £6,246 | £7,224 | £7,756 | £27,905 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change