Flat M1 2 beds 1 bath

Piccadilly Trading Estate, Manchester M1

North West, England · M1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£35,849

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£96,566

↗ 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	£23,796	£24,153	£24,515	£25,128	£25,756	£123,349
Total Expenses	£15,641	£15,727	£15,804	£15,907	£16,012	£79,090
Profit Before Tax	£8,155	£8,426	£8,711	£9,221	£9,744	£44,258
Profit After Tax	£6,606	£6,825	£7,056	£7,469	£7,893	£35,849
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,566
Net Return	£17,106	£26,653	£29,876	£31,658	£27,123	£132,415
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	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