Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£2,826

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

92%

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	£7,188	£7,296	£7,478	£7,665	£7,895	£37,522
Total Expenses	£6,686	£6,743	£6,804	£6,867	£6,932	£34,033
Profit Before Tax	£502	£553	£674	£798	£963	£3,489
Profit After Tax	£406	£448	£546	£647	£780	£2,826
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,406	£3,538	£6,381	£7,362	£7,898	£28,585
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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