Flat M1 2 beds 2 baths

Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£15,811

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 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	£15,456	£15,688	£16,080	£16,482	£16,976	£80,682
Total Expenses	£12,076	£12,145	£12,227	£12,311	£12,403	£61,162
Profit Before Tax	£3,380	£3,543	£3,853	£4,171	£4,573	£19,520
Profit After Tax	£2,738	£2,870	£3,121	£3,378	£3,704	£15,811
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,188	£9,513	£15,666	£17,817	£19,009	£71,193
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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