Flat M1 1 bed 1 bath

Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£5,267

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,067	£8,127	£8,193	£8,261	£8,332	£40,980
Profit Before Tax	£1,029	£1,105	£1,270	£1,439	£1,659	£6,502
Profit After Tax	£833	£895	£1,029	£1,166	£1,343	£5,267
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,733	£4,912	£8,614	£9,896	£10,597	£38,753
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	26%	97%

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