Flat M1 3 beds 3 baths

Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£36,683

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£103,034

↗ 26%After 5 Years

Return On Investment

109%

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	£28,752	£29,183	£29,913	£30,661	£31,581	£150,089
Total Expenses	£20,745	£20,834	£20,950	£21,069	£21,203	£104,801
Profit Before Tax	£8,007	£8,349	£8,963	£9,592	£10,377	£45,288
Profit After Tax	£6,486	£6,763	£7,260	£7,770	£8,406	£36,683
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,473	£103,034
Net Return	£18,486	£19,123	£30,599	£34,631	£36,879	£139,718
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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