Flat M1 3 beds 0 baths

Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£164,550First Year

Profit From Rental Income

After 5 Years

£55,227

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£138,779

↗ 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	£34,200	£34,713	£35,234	£36,115	£37,017	£177,279
Total Expenses	£21,604	£21,705	£21,798	£21,928	£22,061	£109,097
Profit Before Tax	£12,596	£13,008	£13,435	£14,186	£14,956	£68,181
Profit After Tax	£10,203	£10,536	£10,883	£11,491	£12,114	£55,227
Change In Property Value	£15,090	£28,495	£32,795	£34,763	£27,636	£138,779
Net Return	£25,293	£39,031	£43,678	£46,254	£39,751	£194,006
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