Flat M5 1 bed 1 bath

Apartment 1, Millenial Building, Gratrix Avenue, Manchester M5

North West, England · M5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£22,170

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 26%After 5 Years

Return On Investment

117%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,868	£18,136	£18,589	£19,054	£19,626	£93,273
Total Expenses	£13,001	£13,080	£13,175	£13,271	£13,377	£65,904
Profit Before Tax	£4,867	£5,056	£5,415	£5,783	£6,249	£27,370
Profit After Tax	£3,943	£4,095	£4,386	£4,684	£5,061	£22,170
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,693	£11,048	£17,515	£19,794	£21,078	£80,127
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change