Flat M1 1 bed 1 bath

Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£44,350First Year

Profit From Rental Income

After 5 Years

£7,869

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,222

↗ 26%After 5 Years

Return On Investment

102%

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	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£8,772	£8,834	£8,903	£8,974	£9,050	£44,533
Profit Before Tax	£1,620	£1,714	£1,908	£2,108	£2,364	£9,714
Profit After Tax	£1,312	£1,388	£1,546	£1,707	£1,915	£7,869
Change In Property Value	£4,335	£4,465	£8,432	£9,704	£10,286	£37,222
Net Return	£5,647	£5,853	£9,977	£11,411	£12,201	£45,090
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	26%	28%	102%

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