Flat M1 1 bed 1 bath

115 Princess Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£66,700First Year

Profit From Rental Income

After 5 Years

£16,356

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,412

↗ 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	£15,768	£16,005	£16,405	£16,815	£17,319	£82,311
Total Expenses	£12,266	£12,335	£12,418	£12,503	£12,596	£62,119
Profit Before Tax	£3,502	£3,669	£3,986	£4,312	£4,723	£20,193
Profit After Tax	£2,837	£2,972	£3,229	£3,492	£3,826	£16,356
Change In Property Value	£6,570	£6,767	£12,779	£14,707	£15,589	£56,412
Net Return	£9,407	£9,739	£16,008	£18,199	£19,415	£72,768
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
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