Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£7,213

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 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	£10,872	£11,035	£11,311	£11,594	£11,942	£56,753
Total Expenses	£9,433	£9,496	£9,566	£9,638	£9,716	£47,849
Profit Before Tax	£1,439	£1,540	£1,745	£1,956	£2,226	£8,905
Profit After Tax	£1,165	£1,247	£1,413	£1,584	£1,803	£7,213
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£5,964	£6,189	£10,746	£12,325	£13,189	£48,414
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