Flat
M1
1 bed
1 bath
Fully Managed Manchester Investment, Manchester M1
North West, England · M1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,226
↗ 16%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
99%
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 | £9,348 | £9,488 | £9,725 | £9,969 | £10,268 | £48,798 |
| Total Expenses | £8,093 | £8,153 | £8,219 | £8,287 | £8,360 | £41,112 |
| Profit Before Tax | £1,255 | £1,336 | £1,506 | £1,681 | £1,908 | £7,686 |
| Profit After Tax | £1,017 | £1,082 | £1,220 | £1,362 | £1,545 | £6,226 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £4,917 | £5,099 | £8,805 | £10,092 | £10,799 | £39,712 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change