Flat M1 1 bed 1 bath

Harter Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£4,225

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,739	£8,958	£9,226	£43,849
Total Expenses	£7,601	£7,660	£7,724	£7,790	£7,859	£38,633
Profit Before Tax	£799	£866	£1,015	£1,168	£1,367	£5,216
Profit After Tax	£647	£702	£822	£946	£1,107	£4,225
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,247	£4,410	£7,824	£9,005	£9,650	£35,136
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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