Flat M1 2 beds 2 baths

Jutland Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£99,100First Year

Profit From Rental Income

After 5 Years

£27,347

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,398

↗ 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	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£16,813	£16,893	£16,993	£17,096	£17,212	£85,007
Profit Before Tax	£5,940	£6,201	£6,677	£7,166	£7,778	£33,762
Profit After Tax	£4,811	£5,023	£5,409	£5,804	£6,301	£27,347
Change In Property Value	£9,480	£9,764	£18,438	£21,221	£22,494	£81,398
Net Return	£14,291	£14,787	£23,847	£27,025	£28,795	£108,745
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