Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,015First Year

Profit From Rental Income

After 5 Years

£6,346

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,075

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£8,537	£8,598	£8,665	£8,735	£8,809	£43,344
Profit Before Tax	£1,267	£1,353	£1,534	£1,720	£1,960	£7,835
Profit After Tax	£1,026	£1,096	£1,243	£1,393	£1,587	£6,346
Change In Property Value	£4,202	£4,328	£8,172	£9,405	£9,969	£36,075
Net Return	£5,228	£5,424	£9,415	£10,798	£11,557	£42,421
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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