Flat M1 2 beds 2 baths

One Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£152,705First Year

Profit From Rental Income

After 5 Years

£44,475

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£120,850

↗ 26%After 5 Years

Return On Investment

108%

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	£33,720	£34,226	£35,081	£35,958	£37,037	£176,023
Total Expenses	£23,986	£24,082	£24,211	£24,343	£24,493	£121,115
Profit Before Tax	£9,734	£10,143	£10,870	£11,616	£12,544	£54,908
Profit After Tax	£7,885	£8,216	£8,805	£9,409	£10,161	£44,475
Change In Property Value	£14,075	£14,497	£27,375	£31,506	£33,397	£120,850
Net Return	£21,959	£22,713	£36,180	£40,915	£43,558	£165,326
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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