Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£3,183

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£7,135	£7,192	£7,255	£7,319	£7,386	£36,286
Profit Before Tax	£569	£627	£760	£897	£1,076	£3,930
Profit After Tax	£461	£508	£616	£726	£872	£3,183
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,761	£3,907	£7,034	£8,113	£8,702	£31,518
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%

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