Flat M1 2 beds 2 baths

Bridgewater Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£52,329

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£132,434

↗ 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	£32,640	£33,130	£33,627	£34,467	£35,329	£169,192
Total Expenses	£20,708	£20,807	£20,898	£21,024	£21,152	£104,589
Profit Before Tax	£11,932	£12,323	£12,729	£13,444	£14,177	£64,604
Profit After Tax	£9,665	£9,981	£10,310	£10,889	£11,483	£52,329
Change In Property Value	£14,400	£27,192	£31,296	£33,173	£26,373	£132,434
Net Return	£24,065	£37,173	£41,606	£44,063	£37,856	£184,763
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