Flat M1 2 beds 2 baths

Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£54,847

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£137,952

↗ 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	£33,996	£34,506	£35,024	£35,899	£36,797	£176,221
Total Expenses	£21,487	£21,588	£21,681	£21,810	£21,943	£108,509
Profit Before Tax	£12,509	£12,918	£13,343	£14,089	£14,854	£67,712
Profit After Tax	£10,132	£10,463	£10,808	£11,412	£12,032	£54,847
Change In Property Value	£15,000	£28,325	£32,600	£34,555	£27,472	£137,952
Net Return	£25,132	£38,788	£43,407	£45,967	£39,503	£192,798
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