Flat M1 2 beds 1 bath

Stevenson Square, Manchester M1

North West, England · M1

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£36,513

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£97,946

↗ 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	£24,144	£24,506	£24,874	£25,496	£26,133	£125,152
Total Expenses	£15,837	£15,923	£16,001	£16,105	£16,211	£80,075
Profit Before Tax	£8,307	£8,583	£8,873	£9,391	£9,922	£45,077
Profit After Tax	£6,729	£6,953	£7,187	£7,607	£8,037	£36,513
Change In Property Value	£10,650	£20,111	£23,146	£24,534	£19,505	£97,946
Net Return	£17,379	£27,063	£30,333	£32,141	£27,542	£134,458
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	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