Flat M2 2 beds 2 baths

Lower Mosley Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£40,670

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£110,361

↗ 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	£26,796	£27,198	£27,606	£28,296	£29,003	£138,899
Total Expenses	£17,550	£17,640	£17,722	£17,832	£17,946	£88,689
Profit Before Tax	£9,246	£9,558	£9,884	£10,464	£11,058	£50,210
Profit After Tax	£7,490	£7,742	£8,006	£8,476	£8,957	£40,670
Change In Property Value	£12,000	£22,660	£26,080	£27,644	£21,977	£110,361
Net Return	£19,490	£30,402	£34,086	£36,120	£30,934	£151,031
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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