Flat M1 2 beds 2 baths

The Met, 40 Hilton Street, Northern Quarter M1

North West, England · M1

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£27,234

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 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	£22,680	£23,020	£23,596	£24,186	£24,911	£118,393
Total Expenses	£16,766	£16,846	£16,946	£17,049	£17,164	£84,771
Profit Before Tax	£5,914	£6,175	£6,650	£7,137	£7,747	£33,622
Profit After Tax	£4,791	£5,001	£5,386	£5,781	£6,275	£27,234
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£14,241	£14,735	£23,766	£26,934	£28,698	£108,374
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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