Flat M1 1 bed 1 bath

Piccadilly Place, Manchester M1

North West, England · M1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£7,015

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

96%

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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£10,967	£11,031	£11,105	£11,181	£11,263	£55,547
Profit Before Tax	£1,333	£1,453	£1,691	£1,935	£2,247	£8,661
Profit After Tax	£1,080	£1,177	£1,370	£1,568	£1,820	£7,015
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£6,930	£7,203	£12,748	£14,663	£15,701	£57,245
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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