Flat M1 2 beds 2 baths

Oxygen Tower, Store Street M1

North West, England · M1

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£27,663

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£16,996	£17,077	£17,178	£17,282	£17,398	£85,932
Profit Before Tax	£6,008	£6,272	£6,755	£7,249	£7,869	£34,152
Profit After Tax	£4,866	£5,080	£5,471	£5,872	£6,374	£27,663
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£14,466	£14,968	£24,143	£27,361	£29,153	£110,092
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	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