Flat M1 2 beds 2 baths

Axis Tower M1

North West, England · M1

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£19,302

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

111%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,484	£13,557	£13,645	£13,734	£13,833	£68,253
Profit Before Tax	£4,156	£4,348	£4,708	£5,077	£5,542	£23,830
Profit After Tax	£3,366	£3,522	£3,813	£4,112	£4,489	£19,302
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£10,716	£11,092	£18,109	£20,565	£21,929	£82,411
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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