Flat M1 1 bed 1 bath

Fully Managed Manchester Buy To Let, Manchester M1

North West, England · M1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£19,740

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

111%

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	£17,964	£18,233	£18,689	£19,157	£19,731	£93,775
Total Expenses	£13,713	£13,786	£13,875	£13,965	£14,065	£69,405
Profit Before Tax	£4,251	£4,447	£4,815	£5,191	£5,666	£24,370
Profit After Tax	£3,443	£3,602	£3,900	£4,205	£4,589	£19,740
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£10,942	£11,326	£18,484	£20,990	£22,382	£84,124
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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