Flat M1 2 beds 2 baths

Symphony Park, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,677First Year

Profit From Rental Income

After 5 Years

£40,471

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£106,559

↗ 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	£26,268	£26,662	£27,062	£27,738	£28,432	£136,162
Total Expenses	£17,053	£17,143	£17,224	£17,333	£17,445	£86,199
Profit Before Tax	£9,215	£9,519	£9,838	£10,405	£10,987	£49,964
Profit After Tax	£7,464	£7,711	£7,969	£8,428	£8,899	£40,471
Change In Property Value	£11,587	£21,879	£25,181	£26,692	£21,220	£106,559
Net Return	£19,050	£29,590	£33,150	£35,120	£30,119	£147,030
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	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