Flat M2 2 beds 2 baths

Windmill Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£131,619First Year

Profit From Rental Income

After 5 Years

£41,776

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£112,821

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,396	£27,807	£28,224	£28,930	£29,653	£142,010
Total Expenses	£17,896	£17,988	£18,070	£18,183	£18,298	£90,434
Profit Before Tax	£9,500	£9,819	£10,154	£10,747	£11,355	£51,575
Profit After Tax	£7,695	£7,954	£8,225	£8,705	£9,198	£41,776
Change In Property Value	£12,267	£23,165	£26,661	£28,261	£22,467	£112,821
Net Return	£19,962	£31,119	£34,885	£36,966	£31,665	£154,597
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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