Flat M1 2 beds 2 baths

Apartment 220, Tickner House, Longacre Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£30,450

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£24,792	£25,164	£25,793	£26,438	£27,231	£129,418
Total Expenses	£18,167	£18,250	£18,356	£18,464	£18,586	£91,824
Profit Before Tax	£6,625	£6,914	£7,437	£7,973	£8,644	£37,593
Profit After Tax	£5,366	£5,600	£6,024	£6,458	£7,002	£30,450
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£15,716	£16,261	£26,154	£29,627	£31,561	£119,319
Return From Rental Income (%)	5%	5%	6%	6%	6%	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