Flat M1 1 bed 1 bath

Vantage Quay, 3, Brewer Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£12,979

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

107%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£10,904	£10,970	£11,048	£11,127	£11,214	£55,263
Profit Before Tax	£2,752	£2,891	£3,159	£3,435	£3,786	£16,023
Profit After Tax	£2,229	£2,341	£2,559	£2,783	£3,066	£12,979
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,929	£8,212	£13,646	£15,542	£16,591	£61,921
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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