Flat M1 3 beds 3 baths

Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£33,806

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£103,034

↗ 26%After 5 Years

Return On Investment

106%

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	£20,669	£20,757	£20,871	£20,988	£21,120	£104,407
Profit Before Tax	£7,327	£7,659	£8,255	£8,866	£9,630	£41,736
Profit After Tax	£5,935	£6,203	£6,687	£7,182	£7,800	£33,806
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,473	£103,034
Net Return	£17,934	£18,563	£30,026	£34,043	£36,274	£136,841
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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