Flat M1 2 beds 2 baths

Oxygen Tower, 50 Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£26,530

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 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	£22,284	£22,618	£23,184	£23,763	£24,476	£116,325
Total Expenses	£16,528	£16,607	£16,707	£16,808	£16,922	£83,572
Profit Before Tax	£5,756	£6,011	£6,477	£6,955	£7,554	£32,753
Profit After Tax	£4,663	£4,869	£5,246	£5,633	£6,119	£26,530
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£13,963	£14,448	£23,335	£26,452	£28,186	£106,383
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