Flat M1 3 beds 0 baths

Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£164,550First Year

Profit From Rental Income

After 5 Years

£48,308

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£129,567

↗ 26%After 5 Years

Return On Investment

108%

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	£36,156	£36,698	£37,616	£38,556	£39,713	£188,739
Total Expenses	£25,572	£25,672	£25,807	£25,945	£26,103	£129,100
Profit Before Tax	£10,584	£11,026	£11,809	£12,611	£13,610	£59,639
Profit After Tax	£8,573	£8,931	£9,565	£10,215	£11,024	£48,308
Change In Property Value	£15,090	£15,543	£29,350	£33,779	£35,806	£129,567
Net Return	£23,663	£24,474	£38,915	£43,994	£46,829	£177,875
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	28%	108%

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