Flat M1 2 beds 2 baths

Granby Row, Manchester M1

North West, England · M1

Initial Investment

First Year

£95,993First Year

Profit From Rental Income

After 5 Years

£26,216

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,112

↗ 26%After 5 Years

Return On Investment

110%

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	£22,080	£22,411	£22,971	£23,546	£24,252	£115,261
Total Expenses	£16,393	£16,472	£16,571	£16,673	£16,786	£82,895
Profit Before Tax	£5,687	£5,939	£6,400	£6,873	£7,466	£32,365
Profit After Tax	£4,606	£4,811	£5,184	£5,567	£6,048	£26,216
Change In Property Value	£9,214	£9,490	£17,921	£20,625	£21,862	£79,112
Net Return	£13,820	£14,301	£23,105	£26,192	£27,910	£105,328
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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