Flat M1 1 bed 1 bath

Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£57,248First Year

Profit From Rental Income

After 5 Years

£15,261

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,730

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,129	£13,457	£13,794	£66,060
Total Expenses	£9,307	£9,376	£9,437	£9,511	£9,588	£47,219
Profit Before Tax	£3,437	£3,559	£3,693	£3,946	£4,206	£18,841
Profit After Tax	£2,784	£2,883	£2,991	£3,196	£3,407	£15,261
Change In Property Value	£5,625	£10,622	£12,224	£12,958	£10,302	£51,730
Net Return	£8,409	£13,504	£15,216	£16,154	£13,709	£66,992
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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