Flat M1 2 beds 2 baths

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£55,015First Year

Profit From Rental Income

After 5 Years

£11,838

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,379

↗ 26%After 5 Years

Return On Investment

106%

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	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£10,437	£10,502	£10,578	£10,656	£10,740	£52,913
Profit Before Tax	£2,499	£2,628	£2,880	£3,139	£3,469	£14,614
Profit After Tax	£2,024	£2,128	£2,333	£2,543	£2,810	£11,838
Change In Property Value	£5,402	£5,564	£10,506	£12,091	£12,817	£46,379
Net Return	£7,426	£7,692	£12,839	£14,634	£15,626	£58,216
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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