Flat M1 2 beds 2 baths

Jutland Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£99,100First Year

Profit From Rental Income

After 5 Years

£24,927

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£81,398

↗ 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	£22,116	£22,448	£23,009	£23,584	£24,292	£115,449
Total Expenses	£16,749	£16,828	£16,927	£17,029	£17,142	£84,675
Profit Before Tax	£5,367	£5,620	£6,082	£6,556	£7,150	£30,774
Profit After Tax	£4,347	£4,552	£4,926	£5,310	£5,791	£24,927
Change In Property Value	£9,480	£9,764	£18,438	£21,221	£22,494	£81,398
Net Return	£13,827	£14,316	£23,365	£26,531	£28,286	£106,325
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	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