Flat M1 2 beds 2 baths

High Yield Manchester City Centre Apartment, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,515First Year

Profit From Rental Income

After 5 Years

£11,271

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,091

↗ 26%After 5 Years

Return On Investment

105%

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	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£10,203	£10,268	£10,342	£10,419	£10,502	£51,734
Profit Before Tax	£2,373	£2,497	£2,741	£2,992	£3,311	£13,915
Profit After Tax	£1,922	£2,023	£2,220	£2,423	£2,682	£11,271
Change In Property Value	£5,252	£5,409	£10,214	£11,755	£12,461	£45,091
Net Return	£7,174	£7,432	£12,435	£14,179	£15,143	£56,362
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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