Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£49,150First Year

Profit From Rental Income

After 5 Years

£7,307

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£41,343

↗ 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	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£9,460	£9,522	£9,593	£9,665	£9,743	£47,983
Profit Before Tax	£1,460	£1,562	£1,768	£1,980	£2,252	£9,021
Profit After Tax	£1,183	£1,265	£1,432	£1,604	£1,824	£7,307
Change In Property Value	£4,815	£4,959	£9,365	£10,778	£11,425	£41,343
Net Return	£5,998	£6,224	£10,797	£12,382	£13,249	£48,650
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