Flat M1 2 beds 2 baths

Symphony Park, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,677First Year

Profit From Rental Income

After 5 Years

£35,107

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£99,486

↗ 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	£27,756	£28,172	£28,877	£29,599	£30,487	£144,890
Total Expenses	£20,099	£20,187	£20,300	£20,416	£20,547	£101,549
Profit Before Tax	£7,657	£7,986	£8,577	£9,183	£9,939	£43,341
Profit After Tax	£6,202	£6,469	£6,947	£7,438	£8,051	£35,107
Change In Property Value	£11,587	£11,934	£22,536	£25,937	£27,493	£99,486
Net Return	£17,789	£18,403	£29,483	£33,374	£35,543	£134,592
Return From Rental Income (%)	5%	5%	6%	6%	7%	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