Flat M1 1 bed 1 bath

Chorlton Mill, Cambridge Street M1

North West, England · M1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£12,412

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

106%

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	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£10,669	£10,735	£10,812	£10,891	£10,976	£54,083
Profit Before Tax	£2,627	£2,760	£3,021	£3,288	£3,628	£15,324
Profit After Tax	£2,127	£2,236	£2,447	£2,663	£2,939	£12,412
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,677	£7,952	£13,241	£15,087	£16,108	£60,066
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%

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