Flat M1 2 beds 2 baths

One Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£136,900First Year

Profit From Rental Income

After 5 Years

£45,252

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£116,983

↗ 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	£28,836	£29,269	£29,708	£30,450	£31,212	£149,474
Total Expenses	£18,526	£18,619	£18,704	£18,820	£18,939	£93,608
Profit Before Tax	£10,310	£10,649	£11,004	£11,630	£12,273	£55,866
Profit After Tax	£8,351	£8,626	£8,913	£9,420	£9,941	£45,252
Change In Property Value	£12,720	£24,020	£27,644	£29,303	£23,296	£116,983
Net Return	£21,071	£32,646	£36,557	£38,724	£33,237	£162,235
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