Flat M1 2 beds 2 baths

The Quadrangle, 1 Lower Ormond Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£34,076

↗ 59%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

143%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£11,458	£11,533	£11,625	£11,719	£11,823	£58,157
Profit Before Tax	£7,742	£7,955	£8,350	£8,756	£9,266	£42,069
Profit After Tax	£6,271	£6,444	£6,764	£7,092	£7,506	£34,076
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£11,971	£12,315	£17,850	£19,852	£21,031	£83,018
Return From Rental Income (%)	11%	11%	12%	12%	13%	59%
Total Net Return (%)	21%	21%	31%	34%	36%	143%

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