Flat M1 2 beds 2 baths

Newton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£11,846

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

106%

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	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£10,435	£10,501	£10,576	£10,654	£10,738	£52,904
Profit Before Tax	£2,501	£2,630	£2,882	£3,141	£3,471	£14,624
Profit After Tax	£2,026	£2,130	£2,334	£2,544	£2,811	£11,846
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,426	£7,692	£12,837	£14,632	£15,624	£58,212
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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