Flat M1 1 bed 1 bath

Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,052

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£8,625	£8,693	£8,751	£8,823	£8,896	£43,788
Profit Before Tax	£2,931	£3,037	£3,154	£3,380	£3,612	£16,113
Profit After Tax	£2,374	£2,460	£2,555	£2,738	£2,926	£13,052
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£7,474	£12,090	£13,639	£14,487	£12,266	£59,955
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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