Flat M1 2 beds 2 baths

Princess Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£55,600First Year

Profit From Rental Income

After 5 Years

£14,572

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£50,214

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£9,093	£9,162	£9,221	£9,295	£9,370	£46,142
Profit Before Tax	£3,279	£3,396	£3,524	£3,769	£4,021	£17,990
Profit After Tax	£2,656	£2,751	£2,855	£3,053	£3,257	£14,572
Change In Property Value	£5,460	£10,310	£11,866	£12,578	£10,000	£50,214
Net Return	£8,116	£13,061	£14,721	£15,631	£13,256	£64,786
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	117%

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