Flat M2 2 beds 2 baths

Windmill Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£131,125First Year

Profit From Rental Income

After 5 Years

£37,715

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£104,967

↗ 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	£29,340	£29,780	£30,525	£31,288	£32,226	£153,159
Total Expenses	£21,102	£21,192	£21,309	£21,429	£21,566	£106,597
Profit Before Tax	£8,238	£8,589	£9,216	£9,859	£10,661	£46,562
Profit After Tax	£6,673	£6,957	£7,465	£7,985	£8,635	£37,715
Change In Property Value	£12,225	£12,592	£23,777	£27,366	£29,008	£104,967
Net Return	£18,898	£19,548	£31,242	£35,351	£37,643	£142,682
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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