Flat M1 1 bed 1 bath

Oxygen Tower, 50 Store Street M1

North West, England · M1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£15,903

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 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	£15,480	£15,712	£16,105	£16,508	£17,003	£80,808
Total Expenses	£12,078	£12,147	£12,230	£12,314	£12,406	£61,175
Profit Before Tax	£3,402	£3,565	£3,875	£4,194	£4,597	£19,633
Profit After Tax	£2,756	£2,888	£3,139	£3,397	£3,724	£15,903
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,206	£9,531	£15,684	£17,835	£19,028	£71,284
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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