Flat M8 2 beds 1 bath

Elizabeth Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£557

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,740	£7,934	£8,172	£38,838
Total Expenses	£7,505	£7,562	£7,624	£7,687	£7,754	£38,132
Profit Before Tax	£-65	£-11	£116	£247	£418	£706
Profit After Tax	£-65	£-11	£94	£200	£339	£557
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,535	£3,697	£7,096	£8,258	£8,881	£31,468
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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