Flat M1 1 bed 1 bath

Fully Managed Manchester Investment, Manchester M1

North West, England · M1

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£5,275

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,065	£8,125	£8,191	£8,259	£8,330	£40,970
Profit Before Tax	£1,031	£1,107	£1,272	£1,441	£1,660	£6,512
Profit After Tax	£835	£897	£1,030	£1,167	£1,345	£5,275
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,733	£4,912	£8,613	£9,894	£10,595	£38,748
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	26%	97%

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