Flat M1 3 beds 3 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£48,536

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£124,143

↗ 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	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£19,537	£19,633	£19,721	£19,841	£19,965	£98,697
Profit Before Tax	£11,063	£11,426	£11,804	£12,472	£13,156	£59,921
Profit After Tax	£8,961	£9,255	£9,561	£10,102	£10,656	£48,536
Change In Property Value	£13,499	£25,490	£29,336	£31,096	£24,722	£124,143
Net Return	£22,459	£34,745	£38,898	£41,199	£35,378	£172,679
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