Flat M1 2 beds 1 bath

Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£47,248

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£121,397

↗ 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	£29,916	£30,365	£30,820	£31,591	£32,380	£155,072
Total Expenses	£19,149	£19,243	£19,330	£19,449	£19,571	£96,742
Profit Before Tax	£10,767	£11,121	£11,490	£12,142	£12,810	£58,331
Profit After Tax	£8,722	£9,008	£9,307	£9,835	£10,376	£47,248
Change In Property Value	£13,200	£24,926	£28,688	£30,409	£24,175	£121,397
Net Return	£21,922	£33,934	£37,995	£40,244	£34,551	£168,645
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