Flat M1 1 bed 1 bath

Aytoun Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£8,446

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

102%

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	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£9,029	£9,091	£9,161	£9,233	£9,310	£45,825
Profit Before Tax	£1,747	£1,847	£2,050	£2,258	£2,526	£10,427
Profit After Tax	£1,415	£1,496	£1,660	£1,829	£2,046	£8,446
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,915	£6,131	£10,413	£11,902	£12,724	£47,085
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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