Flat M1 2 beds 2 baths

Oxygen Tower, Store Street M1

North West, England · M1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,209

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£15,536	£15,613	£15,707	£15,804	£15,911	£78,571
Profit Before Tax	£4,768	£4,996	£5,417	£5,848	£6,390	£27,419
Profit After Tax	£3,862	£4,047	£4,388	£4,737	£5,176	£22,209
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,562	£13,008	£21,309	£24,212	£25,819	£96,910
Return From Rental Income (%)	4%	4%	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