Flat M2 1 bed 1 bath

Windmill Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£27,800

↗ 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	£23,040	£23,386	£23,970	£24,569	£25,307	£120,272
Total Expenses	£17,000	£17,081	£17,182	£17,286	£17,402	£85,950
Profit Before Tax	£6,040	£6,305	£6,788	£7,284	£7,904	£34,321
Profit After Tax	£4,892	£5,107	£5,498	£5,900	£6,403	£27,800
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£14,492	£14,995	£24,170	£27,389	£29,182	£110,229
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