Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,096
↗ 7%After 5 Years
Change In Property Value
£25,759
↗ 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 | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £6,667 | £6,724 | £6,784 | £6,846 | £6,911 | £33,933 |
| Profit Before Tax | £329 | £377 | £494 | £614 | £773 | £2,587 |
| Profit After Tax | £266 | £306 | £400 | £497 | £626 | £2,096 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,266 | £3,396 | £6,235 | £7,213 | £7,744 | £27,855 |
| 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