Flat M1 2 beds 2 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£25,405

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

110%

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	£21,564	£21,887	£22,435	£22,996	£23,685	£112,567
Total Expenses	£16,057	£16,135	£16,233	£16,333	£16,445	£81,203
Profit Before Tax	£5,507	£5,752	£6,202	£6,663	£7,241	£31,364
Profit After Tax	£4,461	£4,659	£5,023	£5,397	£5,865	£25,405
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£13,459	£13,928	£22,525	£25,540	£27,217	£102,669
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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