Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£7,396

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 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	£9,001	£9,063	£9,133	£9,204	£9,280	£45,681
Profit Before Tax	£1,499	£1,594	£1,791	£1,993	£2,253	£9,131
Profit After Tax	£1,214	£1,292	£1,451	£1,615	£1,825	£7,396
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,714	£5,927	£10,203	£11,688	£12,503	£46,034
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