Flat M1 2 beds 2 baths

Jutland Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£99,100First Year

Profit From Rental Income

After 5 Years

£31,573

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£87,185

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,492	£21,814	£22,142	£22,695	£23,263	£111,406
Total Expenses	£14,317	£14,399	£14,472	£14,570	£14,669	£72,426
Profit Before Tax	£7,176	£7,416	£7,669	£8,125	£8,593	£38,979
Profit After Tax	£5,812	£6,007	£6,212	£6,582	£6,961	£31,573
Change In Property Value	£9,480	£17,901	£20,603	£21,839	£17,362	£87,185
Net Return	£15,292	£23,908	£26,815	£28,421	£24,323	£118,759
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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