Flat M1 2 beds 2 baths

Jacksons Warehouse, Tariff Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£23,131

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£20,124	£20,426	£20,937	£21,460	£22,104	£105,050
Total Expenses	£15,121	£15,198	£15,292	£15,388	£15,495	£76,493
Profit Before Tax	£5,003	£5,228	£5,645	£6,072	£6,609	£28,557
Profit After Tax	£4,052	£4,235	£4,572	£4,918	£5,353	£23,131
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,452	£12,887	£20,910	£23,722	£25,285	£95,256
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	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