Flat M1 1 bed 1 bath

Fully Managed Manchester Investment, Manchester M1

North West, England · M1

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£6,188

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

99%

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	£9,336	£9,476	£9,713	£9,956	£10,254	£48,735
Total Expenses	£8,089	£8,149	£8,216	£8,284	£8,357	£41,096
Profit Before Tax	£1,247	£1,327	£1,497	£1,672	£1,898	£7,640
Profit After Tax	£1,010	£1,075	£1,213	£1,354	£1,537	£6,188
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,908	£5,090	£8,795	£10,081	£10,788	£39,662
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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