Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£21,939

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,203

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£11,352	£11,427	£11,493	£11,577	£11,662	£57,511
Profit Before Tax	£4,968	£5,138	£5,321	£5,657	£6,002	£27,085
Profit After Tax	£4,024	£4,162	£4,310	£4,582	£4,862	£21,939
Change In Property Value	£7,199	£13,593	£15,645	£16,583	£13,184	£66,203
Net Return	£11,222	£17,755	£19,954	£21,165	£18,045	£88,142
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

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