Flat M1 1 bed 1 bath

Fully Managed Manchester Buy To Let, Manchester M1

North West, England · M1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,833

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£8,302	£8,362	£8,429	£8,497	£8,570	£42,160
Profit Before Tax	£1,154	£1,236	£1,409	£1,586	£1,816	£7,202
Profit After Tax	£935	£1,001	£1,141	£1,285	£1,471	£5,833
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,985	£5,173	£9,018	£10,351	£11,081	£40,608
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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