Flat M1 1 bed 1 bath

Newton Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£21,998

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

110%

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	£19,404	£19,695	£20,187	£20,692	£21,313	£101,292
Total Expenses	£14,653	£14,728	£14,820	£14,914	£15,019	£74,134
Profit Before Tax	£4,751	£4,967	£5,367	£5,778	£6,294	£27,158
Profit After Tax	£3,849	£4,024	£4,348	£4,680	£5,098	£21,998
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,949	£12,367	£20,102	£22,812	£24,318	£91,547
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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