Flat M1 1 bed 1 bath

Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£17,340

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

105%

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	£18,180	£18,453	£18,914	£19,387	£19,968	£94,902
Total Expenses	£14,530	£14,604	£14,693	£14,784	£14,885	£73,495
Profit Before Tax	£3,650	£3,849	£4,221	£4,603	£5,084	£21,407
Profit After Tax	£2,956	£3,118	£3,419	£3,729	£4,118	£17,340
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,056	£11,461	£19,174	£21,860	£23,338	£86,889
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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