Flat M2 2 beds 2 baths

Windmill Street, Manchester M2

North West, England · M2

Initial Investment

First Year

£110,300First Year

Profit From Rental Income

After 5 Years

£30,973

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,641

↗ 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	£25,056	£25,432	£26,068	£26,719	£27,521	£130,796
Total Expenses	£18,313	£18,396	£18,503	£18,612	£18,734	£92,557
Profit Before Tax	£6,744	£7,036	£7,565	£8,108	£8,786	£38,238
Profit After Tax	£5,462	£5,699	£6,128	£6,567	£7,117	£30,973
Change In Property Value	£10,440	£10,753	£20,306	£23,370	£24,772	£89,641
Net Return	£15,902	£16,452	£26,433	£29,937	£31,889	£120,614
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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