Flat M1 2 beds 2 baths

Hilton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£16,945

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£16,176	£16,419	£16,829	£17,250	£17,767	£84,441
Total Expenses	£12,544	£12,615	£12,699	£12,785	£12,879	£63,522
Profit Before Tax	£3,632	£3,804	£4,130	£4,465	£4,888	£20,919
Profit After Tax	£2,942	£3,081	£3,346	£3,617	£3,959	£16,945
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,692	£10,034	£16,474	£18,727	£19,976	£74,902
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
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