Flat M1 1 bed 1 bath

70 Chapeltown Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£17,511

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

110%

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	£16,536	£16,784	£17,204	£17,634	£18,163	£86,320
Total Expenses	£12,779	£12,850	£12,935	£13,021	£13,117	£64,702
Profit Before Tax	£3,757	£3,934	£4,269	£4,612	£5,046	£21,619
Profit After Tax	£3,043	£3,187	£3,458	£3,736	£4,087	£17,511
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,943	£10,294	£16,878	£19,182	£20,459	£76,756
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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