Flat M3 1 bed 1 bath

Fully Managed Urban Manchester Investment, Manchester M3

North West, England · M3

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£16,686

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

113%

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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£10,999	£11,067	£11,147	£11,229	£11,318	£55,761
Profit Before Tax	£3,629	£3,780	£4,072	£4,370	£4,749	£20,600
Profit After Tax	£2,939	£3,062	£3,298	£3,540	£3,846	£16,686
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,638	£8,932	£14,381	£16,296	£17,368	£65,615
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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