Flat M1 1 bed 1 bath

Fully Managed High Yield Property, Manchester M1

North West, England · M1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£3,959

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

95%

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	£7,908	£8,027	£8,227	£8,433	£8,686	£41,281
Total Expenses	£7,155	£7,213	£7,276	£7,340	£7,408	£36,393
Profit Before Tax	£753	£814	£951	£1,093	£1,278	£4,888
Profit After Tax	£610	£659	£771	£885	£1,035	£3,959
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,910	£4,058	£7,189	£8,272	£8,865	£32,294
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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