Flat M1 2 beds 1 bath

Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£134,800First Year

Profit From Rental Income

After 5 Years

£44,492

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£115,328

↗ 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	£28,428	£28,854	£29,287	£30,019	£30,770	£147,359
Total Expenses	£18,292	£18,385	£18,469	£18,584	£18,702	£92,431
Profit Before Tax	£10,136	£10,470	£10,818	£11,435	£12,068	£54,928
Profit After Tax	£8,210	£8,481	£8,763	£9,263	£9,775	£44,492
Change In Property Value	£12,540	£23,680	£27,253	£28,888	£22,966	£115,328
Net Return	£20,750	£32,160	£36,016	£38,151	£32,742	£159,819
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