Flat M1 2 beds 2 baths

Axis Tower M1

North West, England · M1

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£17,430

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 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	£17,148	£17,405	£17,840	£18,286	£18,835	£89,515
Total Expenses	£13,435	£13,507	£13,593	£13,682	£13,779	£67,997
Profit Before Tax	£3,713	£3,898	£4,247	£4,605	£5,056	£21,518
Profit After Tax	£3,007	£3,158	£3,440	£3,730	£4,095	£17,430
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£10,357	£10,728	£17,736	£20,183	£21,535	£80,539
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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