Flat M1 1 bed 1 bath

90 Princess Street, St Manchester M1

North West, England · M1

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£26,919

↗ 91%After 5 Years

Change In Property Value

After 5 Years

£24,471

↗ 26%After 5 Years

Return On Investment

174%

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	£13,308	£13,508	£13,845	£14,191	£14,617	£69,470
Total Expenses	£7,100	£7,166	£7,243	£7,321	£7,406	£36,236
Profit Before Tax	£6,208	£6,342	£6,603	£6,870	£7,211	£33,234
Profit After Tax	£5,029	£5,137	£5,348	£5,565	£5,841	£26,919
Change In Property Value	£2,850	£2,936	£5,543	£6,380	£6,763	£24,471
Net Return	£7,879	£8,072	£10,891	£11,945	£12,603	£51,390
Return From Rental Income (%)	17%	17%	18%	19%	20%	91%
Total Net Return (%)	27%	27%	37%	40%	43%	174%

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