Flat M1 1 bed 1 bath

Harter Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,093

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

97%

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	£8,628	£8,757	£8,976	£9,201	£9,477	£45,039
Total Expenses	£7,624	£7,683	£7,748	£7,814	£7,884	£38,752
Profit Before Tax	£1,004	£1,075	£1,229	£1,387	£1,593	£6,287
Profit After Tax	£813	£870	£995	£1,123	£1,290	£5,093
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,413	£4,578	£7,997	£9,182	£9,832	£36,003
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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