Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£6,317

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 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	£9,792	£9,939	£10,187	£10,442	£10,755	£51,116
Total Expenses	£8,532	£8,592	£8,660	£8,730	£8,804	£43,317
Profit Before Tax	£1,260	£1,346	£1,527	£1,712	£1,952	£7,798
Profit After Tax	£1,021	£1,091	£1,237	£1,387	£1,581	£6,317
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,219	£5,415	£9,403	£10,785	£11,543	£42,366
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