Flat M1 2 beds 2 baths

Oxygen Tower, 50 Store Street, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£79,937First Year

Profit From Rental Income

After 5 Years

£21,029

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£67,295

↗ 26%After 5 Years

Return On Investment

110%

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	£18,780	£19,062	£19,538	£20,027	£20,627	£98,034
Total Expenses	£14,243	£14,317	£14,408	£14,501	£14,603	£72,072
Profit Before Tax	£4,537	£4,744	£5,130	£5,526	£6,024	£25,962
Profit After Tax	£3,675	£3,843	£4,156	£4,476	£4,880	£21,029
Change In Property Value	£7,838	£8,073	£15,244	£17,544	£18,597	£67,295
Net Return	£11,512	£11,916	£19,399	£22,020	£23,476	£88,324
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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