Flat M1 2 beds 1 bath

Hilton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£11,854

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

106%

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	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£10,433	£10,499	£10,574	£10,652	£10,736	£52,894
Profit Before Tax	£2,503	£2,632	£2,884	£3,143	£3,473	£14,634
Profit After Tax	£2,027	£2,132	£2,336	£2,546	£2,813	£11,854
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,426	£7,692	£12,836	£14,630	£15,623	£58,207
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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