Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,015First Year

Profit From Rental Income

After 5 Years

£7,351

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,075

↗ 26%After 5 Years

Return On Investment

101%

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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£8,563	£8,624	£8,693	£8,763	£8,838	£43,481
Profit Before Tax	£1,505	£1,595	£1,782	£1,973	£2,221	£9,075
Profit After Tax	£1,219	£1,292	£1,443	£1,598	£1,799	£7,351
Change In Property Value	£4,202	£4,328	£8,172	£9,405	£9,969	£36,075
Net Return	£5,420	£5,619	£9,615	£11,004	£11,768	£43,426
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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