Flat M1 2 beds 2 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£28,192

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 26%After 5 Years

Return On Investment

109%

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	£23,352	£23,702	£24,295	£24,902	£25,649	£121,901
Total Expenses	£17,228	£17,309	£17,411	£17,515	£17,633	£87,095
Profit Before Tax	£6,124	£6,394	£6,884	£7,387	£8,016	£34,805
Profit After Tax	£4,961	£5,179	£5,576	£5,983	£6,493	£28,192
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£14,709	£15,220	£24,537	£27,805	£29,625	£111,896
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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