Flat M1 2 beds 1 bath

Stevenson Square, Manchester M1

North West, England · M1

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£31,584

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£91,444

↗ 26%After 5 Years

Return On Investment

109%

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	£25,512	£25,895	£26,542	£27,206	£28,022	£133,176
Total Expenses	£18,636	£18,720	£18,828	£18,938	£19,062	£94,184
Profit Before Tax	£6,876	£7,175	£7,714	£8,268	£8,959	£38,992
Profit After Tax	£5,570	£5,811	£6,249	£6,697	£7,257	£31,584
Change In Property Value	£10,650	£10,970	£20,714	£23,840	£25,270	£91,444
Net Return	£16,220	£16,781	£26,963	£30,537	£32,528	£123,028
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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