Flat M1 1 bed 1 bath

Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,377First Year

Profit From Rental Income

After 5 Years

£34,568

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£93,710

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£15,238	£15,323	£15,399	£15,500	£15,604	£77,064
Profit Before Tax	£7,862	£8,124	£8,399	£8,893	£9,399	£42,676
Profit After Tax	£6,368	£6,580	£6,803	£7,203	£7,613	£34,568
Change In Property Value	£10,189	£19,241	£22,145	£23,473	£18,661	£93,710
Net Return	£16,558	£25,821	£28,948	£30,677	£26,275	£128,278
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

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