Flat M1 1 bed 1 bath

Middlewood Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,935

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£24,831

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,120	£6,212	£6,305	£6,463	£6,624	£31,724
Total Expenses	£5,508	£5,567	£5,617	£5,675	£5,734	£28,100
Profit Before Tax	£612	£645	£688	£788	£891	£3,623
Profit After Tax	£496	£522	£557	£638	£721	£2,935
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,196	£5,621	£6,425	£6,858	£5,666	£27,766
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	20%	23%	24%	20%	99%

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