Flat M1 2 beds 2 baths

1 Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£11,412

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£13,936	£14,006	£14,090	£14,176	£14,270	£70,477
Profit Before Tax	£2,265	£2,437	£2,764	£3,100	£3,523	£14,089
Profit After Tax	£1,834	£1,974	£2,239	£2,511	£2,854	£11,412
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£9,634	£10,008	£17,410	£19,971	£21,362	£78,385
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
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