Flat M1 1 bed 1 bath

Store Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£44,350First Year

Profit From Rental Income

After 5 Years

£7,914

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,222

↗ 26%After 5 Years

Return On Investment

102%

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	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£8,773	£8,835	£8,904	£8,975	£9,051	£44,539
Profit Before Tax	£1,631	£1,725	£1,920	£2,119	£2,376	£9,771
Profit After Tax	£1,321	£1,397	£1,555	£1,717	£1,925	£7,914
Change In Property Value	£4,335	£4,465	£8,432	£9,704	£10,286	£37,222
Net Return	£5,656	£5,862	£9,986	£11,421	£12,211	£45,136
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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