Flat M1 2 beds 2 baths

The Hacienda, Whitworth Street M1

North West, England · M1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£27,464

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£17,869	£17,951	£18,054	£18,160	£18,279	£90,313
Profit Before Tax	£5,927	£6,202	£6,703	£7,216	£7,858	£33,906
Profit After Tax	£4,801	£5,024	£5,429	£5,845	£6,365	£27,464
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£15,001	£15,530	£25,268	£28,677	£30,568	£115,044
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