Flat M1 2 beds 2 baths

Macintosh Mills, 4 Cambridge Street, Southern Gateway, Manchester M1

North West, England · M1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£17,036

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,547	£12,617	£12,701	£12,787	£12,882	£63,534
Profit Before Tax	£3,653	£3,826	£4,153	£4,488	£4,912	£21,032
Profit After Tax	£2,959	£3,099	£3,364	£3,635	£3,979	£17,036
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,709	£10,051	£16,492	£18,745	£19,995	£74,993
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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