Flat M1 1 bed 1 bath

Fully Managed Manchester Investment, Manchester M1

North West, England · M1

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£7,404

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£8,999	£9,061	£9,131	£9,202	£9,278	£45,671
Profit Before Tax	£1,501	£1,596	£1,793	£1,995	£2,255	£9,141
Profit After Tax	£1,216	£1,293	£1,453	£1,616	£1,826	£7,404
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,714	£5,927	£10,202	£11,686	£12,501	£46,029
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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