Flat M1 1 bed 1 bath

George Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£2,317

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£23,452

↗ 28%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,784	£5,871	£5,959	£6,108	£6,260	£29,982
Total Expenses	£5,313	£5,372	£5,422	£5,478	£5,536	£27,122
Profit Before Tax	£471	£499	£537	£629	£724	£2,860
Profit After Tax	£381	£404	£435	£510	£587	£2,317
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£2,931	£5,219	£5,977	£6,384	£5,257	£25,768
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	97%

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