Flat M1 2 beds 2 baths

One Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£164,825First Year

Profit From Rental Income

After 5 Years

£55,351

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£138,996

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,260	£34,774	£35,296	£36,178	£37,082	£177,590
Total Expenses	£21,635	£21,737	£21,830	£21,960	£22,093	£109,255
Profit Before Tax	£12,625	£13,037	£13,466	£14,218	£14,989	£68,335
Profit After Tax	£10,226	£10,560	£10,907	£11,517	£12,141	£55,351
Change In Property Value	£15,114	£28,540	£32,846	£34,817	£27,680	£138,996
Net Return	£25,340	£39,100	£43,754	£46,334	£39,821	£194,347
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change