Flat M1 3 beds 3 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£33,814

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£20,668	£20,756	£20,870	£20,986	£21,119	£104,398
Profit Before Tax	£7,328	£7,660	£8,257	£8,868	£9,632	£41,745
Profit After Tax	£5,936	£6,205	£6,688	£7,183	£7,802	£33,814
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£17,934	£18,563	£30,025	£34,042	£36,272	£136,836
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	26%	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