Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£46,150First Year

Profit From Rental Income

After 5 Years

£6,311

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,767

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£8,995	£9,056	£9,125	£9,195	£9,271	£45,642
Profit Before Tax	£1,241	£1,333	£1,524	£1,720	£1,972	£7,791
Profit After Tax	£1,005	£1,080	£1,235	£1,393	£1,597	£6,311
Change In Property Value	£4,515	£4,650	£8,782	£10,107	£10,713	£38,767
Net Return	£5,520	£5,731	£10,016	£11,500	£12,311	£45,078
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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