Flat M1 1 bed 1 bath

Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£39,100First Year

Profit From Rental Income

After 5 Years

£5,886

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,714

↗ 26%After 5 Years

Return On Investment

99%

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	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£7,952	£8,012	£8,078	£8,145	£8,217	£40,404
Profit Before Tax	£1,180	£1,257	£1,423	£1,593	£1,813	£7,266
Profit After Tax	£956	£1,018	£1,153	£1,290	£1,469	£5,886
Change In Property Value	£3,810	£3,924	£7,410	£8,529	£9,040	£32,714
Net Return	£4,766	£4,943	£8,563	£9,819	£10,509	£38,600
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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