Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£31,015First Year

Profit From Rental Income

After 5 Years

£2,818

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,772

↗ 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	£6,688	£6,745	£6,806	£6,869	£6,934	£34,043
Profit Before Tax	£500	£551	£672	£796	£961	£3,479
Profit After Tax	£405	£446	£544	£645	£778	£2,818
Change In Property Value	£3,002	£3,092	£5,838	£6,719	£7,122	£25,772
Net Return	£3,406	£3,538	£6,382	£7,364	£7,900	£28,590
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