Flat M1 3 beds 3 baths

Fully Managed Manchester Buy To Let, Manchester M1

North West, England · M1

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£39,478

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£109,462

↗ 26%After 5 Years

Return On Investment

109%

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	£30,540	£30,998	£31,773	£32,567	£33,544	£159,423
Total Expenses	£21,914	£22,006	£22,126	£22,249	£22,390	£110,685
Profit Before Tax	£8,626	£8,992	£9,647	£10,318	£11,155	£48,738
Profit After Tax	£6,987	£7,284	£7,814	£8,358	£9,035	£39,478
Change In Property Value	£12,749	£13,131	£24,796	£28,538	£30,250	£109,462
Net Return	£19,736	£20,415	£32,610	£36,895	£39,285	£148,940
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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