Flat M1 2 beds 2 baths

Granby Row, Manchester M1

North West, England · M1

Initial Investment

First Year

£95,993First Year

Profit From Rental Income

After 5 Years

£30,417

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£84,737

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,880	£21,193	£21,511	£22,049	£22,600	£108,233
Total Expenses	£13,970	£14,051	£14,124	£14,219	£14,317	£70,681
Profit Before Tax	£6,910	£7,142	£7,387	£7,829	£8,283	£37,552
Profit After Tax	£5,597	£5,785	£5,984	£6,342	£6,709	£30,417
Change In Property Value	£9,214	£17,399	£20,024	£21,226	£16,874	£84,737
Net Return	£14,811	£23,184	£26,008	£27,568	£23,584	£115,154
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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