Flat M1 2 beds 2 baths

Chorlton Mill, 3 Cambridge Street, Southern Gateway M1

North West, England · M1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,251

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,003	£16,080	£16,176	£16,275	£16,385	£80,918
Profit Before Tax	£4,998	£5,235	£5,672	£6,119	£6,681	£28,705
Profit After Tax	£4,048	£4,240	£4,594	£4,957	£5,412	£23,251
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£13,048	£13,510	£22,099	£25,103	£26,767	£100,527
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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