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

£12,510

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

110%

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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£9,572	£9,637	£9,711	£9,787	£9,869	£48,575
Profit Before Tax	£2,692	£2,811	£3,048	£3,291	£3,602	£15,444
Profit After Tax	£2,180	£2,277	£2,469	£2,666	£2,918	£12,510
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,979	£7,219	£11,802	£13,408	£14,303	£53,711
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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