Flat M1 1 bed 1 bath

Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,377First Year

Profit From Rental Income

After 5 Years

£29,849

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,490

↗ 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	£24,408	£24,774	£25,393	£26,028	£26,809	£127,413
Total Expenses	£17,916	£17,999	£18,104	£18,211	£18,332	£90,562
Profit Before Tax	£6,492	£6,775	£7,290	£7,817	£8,477	£36,851
Profit After Tax	£5,258	£5,488	£5,905	£6,332	£6,867	£29,849
Change In Property Value	£10,189	£10,495	£19,818	£22,809	£24,178	£87,490
Net Return	£15,448	£15,983	£25,723	£29,141	£31,044	£117,339
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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