Flat M1 1 bed 1 bath

Oxygen Tower, Manchester M1

North West, England · M1

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£21,314

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,837

↗ 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	£15,984	£16,224	£16,467	£16,879	£17,301	£82,854
Total Expenses	£11,160	£11,234	£11,299	£11,382	£11,467	£56,540
Profit Before Tax	£4,824	£4,990	£5,168	£5,497	£5,834	£26,314
Profit After Tax	£3,908	£4,042	£4,186	£4,453	£4,726	£21,314
Change In Property Value	£7,050	£13,313	£15,322	£16,241	£12,912	£64,837
Net Return	£10,958	£17,355	£19,508	£20,694	£17,637	£86,152
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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