Flat M1 2 beds 2 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£39,037

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£103,450

↗ 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	£25,500	£25,883	£26,271	£26,928	£27,601	£132,181
Total Expenses	£16,614	£16,702	£16,782	£16,890	£17,000	£83,988
Profit Before Tax	£8,886	£9,180	£9,489	£10,038	£10,601	£48,194
Profit After Tax	£7,198	£7,436	£7,686	£8,131	£8,587	£39,037
Change In Property Value	£11,249	£21,241	£24,446	£25,913	£20,601	£103,450
Net Return	£18,446	£28,677	£32,132	£34,044	£29,188	£142,487
Return From Rental Income (%)	6%	6%	6%	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