Flat M1 1 bed 1 bath

Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,377First Year

Profit From Rental Income

After 5 Years

£27,429

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£87,490

↗ 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	£23,772	£24,129	£24,732	£25,350	£26,111	£124,093
Total Expenses	£17,853	£17,934	£18,038	£18,143	£18,262	£90,230
Profit Before Tax	£5,919	£6,194	£6,694	£7,207	£7,848	£33,863
Profit After Tax	£4,795	£5,017	£5,422	£5,837	£6,357	£27,429
Change In Property Value	£10,189	£10,495	£19,818	£22,809	£24,178	£87,490
Net Return	£14,984	£15,512	£25,241	£28,647	£30,535	£114,918
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	14%	24%	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