Flat M1 2 beds 2 baths

Tariff Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£33,283

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£26,592	£26,991	£27,666	£28,357	£29,208	£138,814
Total Expenses	£19,339	£19,425	£19,535	£19,648	£19,776	£97,723
Profit Before Tax	£7,253	£7,566	£8,130	£8,709	£9,432	£41,090
Profit After Tax	£5,875	£6,128	£6,586	£7,054	£7,640	£33,283
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£16,975	£17,561	£28,175	£31,902	£33,978	£128,591
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