Flat M1 2 beds 1 bath

Bombay Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£19,618

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,140

↗ 26%After 5 Years

Return On Investment

111%

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	£17,892	£18,160	£18,614	£19,080	£19,652	£93,399
Total Expenses	£13,668	£13,741	£13,829	£13,920	£14,020	£69,179
Profit Before Tax	£4,224	£4,419	£4,785	£5,160	£5,632	£24,220
Profit After Tax	£3,421	£3,580	£3,876	£4,179	£4,562	£19,618
Change In Property Value	£7,470	£7,694	£14,529	£16,722	£17,725	£64,140
Net Return	£10,891	£11,274	£18,405	£20,901	£22,287	£83,758
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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