Flat M1 0 beds 1 bath

Little Lever Street, Northern Quarter M1

North West, England · M1

Initial Investment

First Year

£34,750First Year

Profit From Rental Income

After 5 Years

£4,243

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,979

↗ 26%After 5 Years

Return On Investment

96%

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	£8,088	£8,209	£8,415	£8,625	£8,884	£42,220
Total Expenses	£7,272	£7,330	£7,394	£7,459	£7,527	£36,983
Profit Before Tax	£816	£879	£1,021	£1,166	£1,356	£5,238
Profit After Tax	£661	£712	£827	£945	£1,099	£4,243
Change In Property Value	£3,375	£3,476	£6,564	£7,555	£8,008	£28,979
Net Return	£4,036	£4,188	£7,391	£8,500	£9,107	£33,221
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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