Flat M1 2 beds 2 baths

Lomax Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£44,730

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£115,879

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,560	£28,988	£29,423	£30,159	£30,913	£148,043
Total Expenses	£18,370	£18,462	£18,547	£18,662	£18,780	£92,821
Profit Before Tax	£10,191	£10,526	£10,876	£11,497	£12,133	£55,222
Profit After Tax	£8,254	£8,526	£8,810	£9,312	£9,827	£44,730
Change In Property Value	£12,600	£23,793	£27,384	£29,027	£23,076	£115,879
Net Return	£20,854	£32,319	£36,193	£38,339	£32,903	£160,609
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

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