Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£49,150First Year

Profit From Rental Income

After 5 Years

£12,604

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£41,343

↗ 26%After 5 Years

Return On Investment

110%

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	£12,312	£12,497	£12,809	£13,129	£13,523	£64,270
Total Expenses	£9,599	£9,664	£9,738	£9,814	£9,896	£48,709
Profit Before Tax	£2,713	£2,833	£3,071	£3,316	£3,628	£15,561
Profit After Tax	£2,197	£2,295	£2,488	£2,686	£2,938	£12,604
Change In Property Value	£4,815	£4,959	£9,365	£10,778	£11,425	£41,343
Net Return	£7,012	£7,254	£11,853	£13,464	£14,363	£53,947
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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