Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£13,715

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,283

↗ 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	£11,904	£12,083	£12,264	£12,570	£12,885	£61,705
Total Expenses	£8,821	£8,889	£8,948	£9,020	£9,095	£44,773
Profit Before Tax	£3,083	£3,194	£3,316	£3,550	£3,790	£16,932
Profit After Tax	£2,497	£2,587	£2,686	£2,875	£3,070	£13,715
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,747	£12,501	£14,096	£14,970	£12,685	£61,998
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	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