Flat M1 2 beds 2 baths

Granby Row, Manchester M1

North West, England · M1

Initial Investment

First Year

£95,993First Year

Profit From Rental Income

After 5 Years

£24,024

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,112

↗ 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	£21,504	£21,827	£22,372	£22,932	£23,619	£112,254
Total Expenses	£16,336	£16,414	£16,511	£16,611	£16,723	£82,595
Profit Before Tax	£5,168	£5,413	£5,861	£6,320	£6,897	£29,659
Profit After Tax	£4,186	£4,384	£4,747	£5,119	£5,586	£24,024
Change In Property Value	£9,214	£9,490	£17,921	£20,625	£21,862	£79,112
Net Return	£13,400	£13,874	£22,668	£25,744	£27,449	£103,136
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	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