Flat M1 1 bed 1 bath

Apartment 101, Tickner House, Longacre Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£22,730

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£75,989

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£15,769	£15,846	£15,942	£16,039	£16,148	£79,745
Profit Before Tax	£4,883	£5,115	£5,544	£5,984	£6,536	£28,062
Profit After Tax	£3,955	£4,144	£4,491	£4,847	£5,294	£22,730
Change In Property Value	£8,850	£9,116	£17,213	£19,811	£20,999	£75,989
Net Return	£12,805	£13,259	£21,704	£24,658	£26,293	£98,719
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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