Flat M1 1 bed 1 bath

Dale Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,359

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

101%

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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£8,561	£8,622	£8,691	£8,761	£8,836	£43,471
Profit Before Tax	£1,507	£1,597	£1,784	£1,975	£2,223	£9,085
Profit After Tax	£1,220	£1,293	£1,445	£1,600	£1,800	£7,359
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,420	£5,619	£9,614	£11,002	£11,766	£43,421
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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