Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£13,058

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,890

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£8,624	£8,691	£8,750	£8,821	£8,894	£43,780
Profit Before Tax	£2,932	£3,038	£3,156	£3,382	£3,614	£16,121
Profit After Tax	£2,375	£2,461	£2,556	£2,739	£2,927	£13,058
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£7,474	£12,089	£13,637	£14,485	£12,265	£59,948
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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