Flat M1 2 beds 2 baths

Princess Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£25,739

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£74,480

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£18,915	£19,388	£19,872	£95,171
Total Expenses	£12,522	£12,599	£12,668	£12,757	£12,848	£63,395
Profit Before Tax	£5,838	£6,036	£6,247	£6,631	£7,024	£31,776
Profit After Tax	£4,729	£4,889	£5,060	£5,371	£5,690	£25,739
Change In Property Value	£8,099	£15,293	£17,600	£18,656	£14,832	£74,480
Net Return	£12,828	£20,182	£22,660	£24,027	£20,521	£100,219
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

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