Flat M1 2 beds 2 baths

Crusader Mill, Chapeltown Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£33,850

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£19,573	£19,660	£19,771	£19,885	£20,014	£98,903
Profit Before Tax	£7,379	£7,697	£8,269	£8,856	£9,589	£41,790
Profit After Tax	£5,977	£6,234	£6,698	£7,173	£7,767	£33,850
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£17,227	£17,822	£28,579	£32,357	£34,462	£130,446
Return From Rental Income (%)	5%	5%	6%	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