Flat M1 2 beds 1 bath

Chatsworth House, 19 Lever Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,046

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£10,168	£10,233	£10,307	£10,382	£10,464	£51,555
Profit Before Tax	£2,084	£2,203	£2,440	£2,683	£2,993	£12,402
Profit After Tax	£1,688	£1,784	£1,976	£2,173	£2,424	£10,046
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,938	£7,192	£12,187	£13,925	£14,882	£55,124
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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