Flat M1 1 bed 1 bath

Apartment 101, Tickner House, Longacre Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£28,914

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£81,391

↗ 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	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£13,498	£13,578	£13,650	£13,743	£13,839	£68,308
Profit Before Tax	£6,566	£6,787	£7,021	£7,444	£7,878	£35,696
Profit After Tax	£5,318	£5,497	£5,687	£6,030	£6,381	£28,914
Change In Property Value	£8,850	£16,712	£19,234	£20,388	£16,208	£81,391
Net Return	£14,168	£22,209	£24,921	£26,417	£22,589	£110,305
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