Flat M2 2 beds 2 baths

Windmill Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£128,815First Year

Profit From Rental Income

After 5 Years

£40,780

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£110,610

↗ 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	£26,856	£27,259	£27,668	£28,359	£29,068	£139,210
Total Expenses	£17,585	£17,675	£17,757	£17,868	£17,981	£88,865
Profit Before Tax	£9,271	£9,584	£9,911	£10,492	£11,087	£50,345
Profit After Tax	£7,510	£7,763	£8,028	£8,498	£8,981	£40,780
Change In Property Value	£12,027	£22,711	£26,138	£27,707	£22,027	£110,610
Net Return	£19,537	£30,474	£34,166	£36,205	£31,007	£151,389
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