Flat M1 4 beds 3 baths

50 Princess Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£58,687

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£153,265

↗ 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	£42,768	£43,410	£44,495	£45,607	£46,975	£223,255
Total Expenses	£29,883	£29,994	£30,145	£30,300	£30,480	£150,802
Profit Before Tax	£12,885	£13,416	£14,350	£15,307	£16,496	£72,453
Profit After Tax	£10,437	£10,867	£11,623	£12,399	£13,362	£58,687
Change In Property Value	£17,850	£18,386	£34,718	£39,957	£42,355	£153,265
Net Return	£28,287	£29,252	£46,341	£52,356	£55,716	£211,952
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	15%	24%	27%	28%	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