Flat M1 2 beds 2 baths

One Port Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£136,900First Year

Profit From Rental Income

After 5 Years

£39,585

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£109,218

↗ 26%After 5 Years

Return On Investment

109%

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	£30,528	£30,986	£31,761	£32,555	£33,531	£159,360
Total Expenses	£21,875	£21,967	£22,087	£22,210	£22,351	£110,490
Profit Before Tax	£8,653	£9,019	£9,673	£10,344	£11,180	£48,870
Profit After Tax	£7,009	£7,305	£7,835	£8,379	£9,056	£39,585
Change In Property Value	£12,720	£13,102	£24,740	£28,474	£30,182	£109,218
Net Return	£19,729	£20,407	£32,576	£36,852	£39,238	£148,802
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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