Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£3,146

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£28,322

↗ 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	£7,692	£7,807	£8,003	£8,203	£8,449	£40,153
Total Expenses	£7,131	£7,189	£7,251	£7,315	£7,383	£36,270
Profit Before Tax	£561	£618	£751	£887	£1,066	£3,883
Profit After Tax	£454	£501	£608	£719	£864	£3,146
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£3,753	£3,898	£7,024	£8,102	£8,690	£31,467
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