Flat M1 2 beds 2 baths

Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£6,084

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

87%

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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£17,746	£17,820	£17,910	£18,003	£18,105	£89,584
Profit Before Tax	£854	£1,059	£1,441	£1,832	£2,325	£7,511
Profit After Tax	£692	£858	£1,167	£1,484	£1,883	£6,084
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£11,192	£11,673	£21,589	£24,988	£26,798	£96,240
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	19%	23%	24%	87%

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