Flat M1 2 beds 1 bath

Hilton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£14,340

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£49,649

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£9,014	£9,082	£9,142	£9,215	£9,290	£45,743
Profit Before Tax	£3,226	£3,341	£3,468	£3,710	£3,958	£17,704
Profit After Tax	£2,613	£2,706	£2,809	£3,005	£3,206	£14,340
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£8,012	£12,901	£14,542	£15,442	£13,093	£63,989
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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