Flat M1 3 beds 3 baths

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£42,310

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 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	£32,340	£32,825	£33,646	£34,487	£35,521	£168,819
Total Expenses	£23,086	£23,180	£23,305	£23,433	£23,579	£116,584
Profit Before Tax	£9,254	£9,645	£10,340	£11,054	£11,942	£52,235
Profit After Tax	£7,496	£7,812	£8,376	£8,953	£9,673	£42,310
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£20,994	£21,716	£34,630	£39,170	£41,702	£158,213
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	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