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

£11,288

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,767

↗ 26%After 5 Years

Return On Investment

108%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,544	£11,717	£12,010	£12,310	£12,680	£60,261
Total Expenses	£9,125	£9,189	£9,261	£9,335	£9,415	£46,325
Profit Before Tax	£2,419	£2,528	£2,749	£2,975	£3,265	£13,936
Profit After Tax	£1,959	£2,048	£2,227	£2,410	£2,645	£11,288
Change In Property Value	£4,515	£4,650	£8,782	£10,107	£10,713	£38,767
Net Return	£6,474	£6,698	£11,008	£12,517	£13,358	£50,056
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change