Flat M1 1 bed 1 bath

Princess Street, Manchester, Lancashire M1

North West, England · M1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£19,614

↗ 53%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

137%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,444	£12,631	£12,946	£13,270	£13,668	£64,959
Total Expenses	£8,005	£8,070	£8,145	£8,221	£8,303	£40,744
Profit Before Tax	£4,439	£4,561	£4,802	£5,049	£5,365	£24,215
Profit After Tax	£3,595	£3,694	£3,889	£4,090	£4,346	£19,614
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£7,195	£7,402	£10,891	£12,148	£12,888	£50,525
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	19%	20%	29%	33%	35%	137%

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