Flat M1 2 beds 2 baths

Sackville Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,732

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

111%

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	£17,964	£18,233	£18,689	£19,157	£19,731	£93,775
Total Expenses	£13,715	£13,788	£13,877	£13,967	£14,067	£69,414
Profit Before Tax	£4,249	£4,445	£4,813	£5,189	£5,664	£24,360
Profit After Tax	£3,442	£3,601	£3,898	£4,203	£4,588	£19,732
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,942	£11,326	£18,486	£20,992	£22,384	£84,129
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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