Flat M1 2 beds 1 bath

Stevenson Square, Manchester M1

North West, England · M1

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£29,072

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£91,444

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,852	£25,225	£25,855	£26,502	£27,297	£129,731
Total Expenses	£18,570	£18,653	£18,759	£18,868	£18,990	£93,839
Profit Before Tax	£6,282	£6,572	£7,096	£7,634	£8,307	£35,891
Profit After Tax	£5,089	£5,323	£5,748	£6,184	£6,729	£29,072
Change In Property Value	£10,650	£10,970	£20,714	£23,840	£25,270	£91,444
Net Return	£15,739	£16,293	£26,462	£30,024	£31,999	£120,516
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	14%	23%	27%	28%	107%

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