Flat M1 2 beds 2 baths

Hilton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£20,033

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£62,078

↗ 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	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£10,769	£10,842	£10,907	£10,988	£11,071	£54,577
Profit Before Tax	£4,531	£4,687	£4,856	£5,169	£5,490	£24,732
Profit After Tax	£3,670	£3,797	£3,933	£4,187	£4,447	£20,033
Change In Property Value	£6,750	£12,746	£14,670	£15,550	£12,362	£62,078
Net Return	£10,420	£16,543	£18,603	£19,737	£16,809	£82,111
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
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