Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£20,651

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£63,458

↗ 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	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£10,964	£11,037	£11,102	£11,184	£11,268	£55,556
Profit Before Tax	£4,672	£4,833	£5,006	£5,327	£5,656	£25,495
Profit After Tax	£3,784	£3,915	£4,055	£4,315	£4,581	£20,651
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£10,684	£16,944	£19,051	£20,210	£17,218	£84,109
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