Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£7,321

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 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	£10,056	£10,207	£10,462	£10,724	£11,045	£52,494
Total Expenses	£8,558	£8,619	£8,688	£8,758	£8,833	£43,455
Profit Before Tax	£1,498	£1,588	£1,774	£1,966	£2,213	£9,038
Profit After Tax	£1,213	£1,286	£1,437	£1,592	£1,792	£7,321
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£5,412	£5,610	£9,603	£10,991	£11,755	£43,371
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