Flat M1 2 beds 2 baths

Asia House, 82 Princess Street, City Centre M1

North West, England · M1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£28,230

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 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	£23,364	£23,714	£24,307	£24,915	£25,662	£121,963
Total Expenses	£17,231	£17,312	£17,414	£17,519	£17,636	£87,111
Profit Before Tax	£6,133	£6,403	£6,893	£7,396	£8,026	£34,852
Profit After Tax	£4,968	£5,186	£5,584	£5,991	£6,501	£28,230
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£14,718	£15,229	£24,547	£27,816	£29,636	£111,946
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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