Flat M1 2 beds 2 baths

Symphony Park, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,677First Year

Profit From Rental Income

After 5 Years

£32,367

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£99,486

↗ 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	£27,036	£27,442	£28,128	£28,831	£29,696	£141,132
Total Expenses	£20,027	£20,113	£20,225	£20,339	£20,468	£101,173
Profit Before Tax	£7,009	£7,328	£7,903	£8,492	£9,227	£39,959
Profit After Tax	£5,677	£5,936	£6,401	£6,878	£7,474	£32,367
Change In Property Value	£11,587	£11,934	£22,536	£25,937	£27,493	£99,486
Net Return	£17,264	£17,870	£28,937	£32,815	£34,967	£131,853
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