Flat M1 2 beds 2 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£33,858

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£96,583

↗ 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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£19,571	£19,658	£19,769	£19,883	£20,012	£98,893
Profit Before Tax	£7,381	£7,699	£8,271	£8,858	£9,591	£41,800
Profit After Tax	£5,978	£6,236	£6,700	£7,175	£7,769	£33,858
Change In Property Value	£11,249	£11,586	£21,878	£25,180	£26,691	£96,583
Net Return	£17,227	£17,822	£28,578	£32,355	£34,460	£130,441
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