Flat M5 1 bed 1 bath

Apartment 1, Millenial Building, Gratrix Avenue, Manchester M5

North West, England · M5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£17,493

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£62,078

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£10,702	£10,774	£10,837	£10,917	£10,998	£54,229
Profit Before Tax	£3,926	£4,073	£4,233	£4,530	£4,835	£21,597
Profit After Tax	£3,180	£3,299	£3,429	£3,669	£3,916	£17,493
Change In Property Value	£6,750	£12,746	£14,670	£15,550	£12,362	£62,078
Net Return	£9,930	£16,046	£18,098	£19,219	£16,278	£79,572
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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