Flat M1 1 bed 1 bath

63 Bloom Street, City Centre, Manchester M1

North West, England · M1

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£14,770

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 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	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£11,609	£11,678	£11,758	£11,840	£11,930	£58,815
Profit Before Tax	£3,151	£3,304	£3,598	£3,900	£4,282	£18,234
Profit After Tax	£2,552	£2,676	£2,914	£3,159	£3,468	£14,770
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£8,702	£9,011	£14,876	£16,925	£18,061	£67,575
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	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