Flat M1 2 beds 1 bath

Sackville Place, Bombay Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£17,772

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£49,457

↗ 26%After 5 Years

Return On Investment

115%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£11,118	£11,186	£11,267	£11,350	£11,441	£56,361
Profit Before Tax	£3,882	£4,039	£4,339	£4,646	£5,035	£21,941
Profit After Tax	£3,145	£3,272	£3,514	£3,763	£4,078	£17,772
Change In Property Value	£5,760	£5,933	£11,203	£12,894	£13,667	£49,457
Net Return	£8,905	£9,204	£14,717	£16,657	£17,746	£67,229
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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