Flat M1 2 beds 2 baths

New Development Launch M1

North West, England · M1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£46,630

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£120,018

↗ 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	£29,580	£30,024	£30,474	£31,236	£32,017	£153,330
Total Expenses	£18,954	£19,048	£19,135	£19,253	£19,373	£95,763
Profit Before Tax	£10,626	£10,975	£11,340	£11,983	£12,644	£57,567
Profit After Tax	£8,607	£8,890	£9,185	£9,707	£10,241	£46,630
Change In Property Value	£13,050	£24,643	£28,362	£30,063	£23,900	£120,018
Net Return	£21,657	£33,533	£37,547	£39,770	£34,142	£166,648
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
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