Flat
M1
1 bed
1 bath
High Yield Manchester City Centre Apartment, Manchester M1
North West, England · M1
View property listing
Initial Investment
£46,015First YearProfit From Rental Income
£8,484
↗ 18%After 5 Years
Change In Property Value
£38,651
↗ 26%After 5 Years
Return On Investment
102%
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 | £10,788 | £10,950 | £11,224 | £11,504 | £11,849 | £56,315 |
| Total Expenses | £9,032 | £9,094 | £9,165 | £9,236 | £9,314 | £45,841 |
| Profit Before Tax | £1,756 | £1,856 | £2,059 | £2,268 | £2,536 | £10,474 |
| Profit After Tax | £1,422 | £1,503 | £1,668 | £1,837 | £2,054 | £8,484 |
| Change In Property Value | £4,502 | £4,637 | £8,755 | £10,077 | £10,681 | £38,651 |
| Net Return | £5,924 | £6,140 | £10,423 | £11,913 | £12,735 | £47,135 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change