Flat M2 2 beds 2 baths

Lower Mosley Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£107,937First Year

Profit From Rental Income

After 5 Years

£33,452

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£94,152

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,860	£23,203	£23,551	£24,140	£24,743	£118,497
Total Expenses	£15,266	£15,350	£15,426	£15,527	£15,630	£77,198
Profit Before Tax	£7,594	£7,853	£8,125	£8,613	£9,114	£41,299
Profit After Tax	£6,151	£6,361	£6,581	£6,977	£7,382	£33,452
Change In Property Value	£10,238	£19,332	£22,249	£23,584	£18,749	£94,152
Net Return	£16,389	£25,693	£28,831	£30,561	£26,131	£127,604
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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