Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,378

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£12,310	£12,380	£12,463	£12,548	£12,641	£62,342
Profit Before Tax	£3,506	£3,673	£3,992	£4,318	£4,731	£20,220
Profit After Tax	£2,840	£2,975	£3,233	£3,498	£3,832	£16,378
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,440	£9,773	£16,070	£18,272	£19,492	£73,047
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