Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,354

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£8,535	£8,596	£8,663	£8,733	£8,807	£43,334
Profit Before Tax	£1,269	£1,355	£1,536	£1,722	£1,962	£7,845
Profit After Tax	£1,028	£1,098	£1,244	£1,395	£1,589	£6,354
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,228	£5,424	£9,413	£10,797	£11,555	£42,417
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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