Flat M1 2 beds 2 baths

Tariff Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£30,635

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£25,896	£26,284	£26,942	£27,615	£28,444	£135,181
Total Expenses	£19,269	£19,354	£19,463	£19,574	£19,700	£97,360
Profit Before Tax	£6,627	£6,930	£7,479	£8,041	£8,744	£37,821
Profit After Tax	£5,368	£5,613	£6,058	£6,513	£7,083	£30,635
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£16,468	£17,046	£27,647	£31,361	£33,421	£125,942
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	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