Flat M1 2 beds 2 baths

Brazil Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£46,600First Year

Profit From Rental Income

After 5 Years

£8,764

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£39,153

↗ 26%After 5 Years

Return On Investment

103%

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	£10,944	£11,108	£11,386	£11,671	£12,021	£57,129
Total Expenses	£9,125	£9,187	£9,258	£9,330	£9,408	£46,309
Profit Before Tax	£1,819	£1,921	£2,128	£2,340	£2,612	£10,820
Profit After Tax	£1,473	£1,556	£1,723	£1,895	£2,116	£8,764
Change In Property Value	£4,560	£4,697	£8,869	£10,208	£10,820	£39,153
Net Return	£6,033	£6,253	£10,593	£12,103	£12,936	£47,918
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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