Flat
M1
1 bed
1 bath
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£5,055
↗ 14%After 5 Years
Change In Property Value
£30,898
↗ 26%After 5 Years
Return On Investment
97%
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 | £8,616 | £8,745 | £8,964 | £9,188 | £9,464 | £44,977 |
| Total Expenses | £7,621 | £7,680 | £7,744 | £7,811 | £7,881 | £38,736 |
| Profit Before Tax | £995 | £1,066 | £1,220 | £1,377 | £1,583 | £6,241 |
| Profit After Tax | £806 | £863 | £988 | £1,116 | £1,282 | £5,055 |
| Change In Property Value | £3,599 | £3,706 | £6,999 | £8,055 | £8,539 | £30,898 |
| Net Return | £4,405 | £4,570 | £7,987 | £9,171 | £9,821 | £35,953 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change