Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£33,985First Year

Profit From Rental Income

After 5 Years

£3,967

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,322

↗ 26%After 5 Years

Return On Investment

95%

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	£7,908	£8,027	£8,227	£8,433	£8,686	£41,281
Total Expenses	£7,153	£7,211	£7,274	£7,338	£7,406	£36,383
Profit Before Tax	£755	£816	£953	£1,095	£1,280	£4,898
Profit After Tax	£611	£661	£772	£887	£1,036	£3,967
Change In Property Value	£3,299	£3,397	£6,416	£7,384	£7,827	£28,322
Net Return	£3,910	£4,058	£7,188	£8,270	£8,863	£32,289
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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