Flat M1 1 bed 1 bath

City Centre Investment Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£18,607

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£17,244	£17,503	£17,940	£18,389	£18,940	£90,016
Total Expenses	£13,244	£13,316	£13,403	£13,492	£13,590	£67,045
Profit Before Tax	£4,000	£4,186	£4,537	£4,897	£5,351	£22,971
Profit After Tax	£3,240	£3,391	£3,675	£3,967	£4,334	£18,607
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,438	£10,805	£17,676	£20,080	£21,415	£80,415
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	28%	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