Flat
M1
1 bed
1 bath
High Yield Manchester City Centre Apartment, Manchester M1
North West, England · M1
View property listing
Initial Investment
£46,015First YearProfit From Rental Income
£7,388
↗ 16%After 5 Years
Change In Property Value
£38,651
↗ 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 | £9,003 | £9,065 | £9,135 | £9,206 | £9,282 | £45,691 |
| Profit Before Tax | £1,497 | £1,593 | £1,789 | £1,991 | £2,251 | £9,121 |
| Profit After Tax | £1,212 | £1,290 | £1,449 | £1,613 | £1,823 | £7,388 |
| Change In Property Value | £4,502 | £4,637 | £8,755 | £10,077 | £10,681 | £38,651 |
| Net Return | £5,714 | £5,926 | £10,205 | £11,690 | £12,504 | £46,039 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change