Flat M1 1 bed 1 bath

Millington House, Dale Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,146

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

104%

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	£11,856	£12,034	£12,335	£12,643	£13,022	£61,890
Total Expenses	£9,732	£9,796	£9,869	£9,944	£10,024	£49,364
Profit Before Tax	£2,124	£2,238	£2,466	£2,700	£2,998	£12,526
Profit After Tax	£1,720	£1,813	£1,997	£2,187	£2,429	£10,146
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£6,670	£6,911	£11,625	£13,267	£14,174	£52,648
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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