Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£14,120

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

108%

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	£14,376	£14,592	£14,956	£15,330	£15,790	£75,045
Total Expenses	£11,371	£11,438	£11,518	£11,599	£11,688	£57,613
Profit Before Tax	£3,005	£3,153	£3,439	£3,731	£4,103	£17,432
Profit After Tax	£2,434	£2,554	£2,785	£3,022	£3,323	£14,120
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£8,433	£8,733	£14,452	£16,450	£17,557	£65,625
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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