Flat M1 1 bed 2 baths

Little David Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£40,044

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£110,750

↗ 26%After 5 Years

Return On Investment

108%

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	£30,900	£31,363	£32,148	£32,951	£33,940	£161,302
Total Expenses	£22,148	£22,241	£22,362	£22,486	£22,628	£111,865
Profit Before Tax	£8,752	£9,123	£9,786	£10,465	£11,312	£49,437
Profit After Tax	£7,089	£7,390	£7,926	£8,477	£9,163	£40,044
Change In Property Value	£12,899	£13,285	£25,087	£28,873	£30,606	£110,750
Net Return	£19,987	£20,675	£33,014	£37,350	£39,768	£150,795
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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