Flat M1 2 beds 2 baths

High Yield Manchester City Centre Apartment, Manchester M1

North West, England · M1

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£10,575

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,400	£10,464	£10,539	£10,616	£10,699	£52,718
Profit Before Tax	£2,200	£2,325	£2,569	£2,820	£3,141	£13,055
Profit After Tax	£1,782	£1,883	£2,081	£2,285	£2,544	£10,575
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,181	£7,443	£12,581	£14,369	£15,353	£56,928
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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